##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549

FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934

|(Mark One)                                        
|--------------------------------------------------
|                                                  
|x                                                 
|                                                  
|For the fiscal year ended December 31, 2002       
|                                                  
|OR                                                
|                                                  
|o                                                 
|                                                  
|For the transition period from________ to ________

Commission file number: _________

|NEXTMEDIA OPERATING, INC.                                             
|----------------------------------------------------------------------
|                                                                      
|(Exact name of Registrant as Specified in Its Charter)                
|                                                                      
|Delaware                                                              
|                                                                      
|(State or Other Jurisdiction of Incorporation or Organization)        
|                                                                      
|6312 S. Fiddlers Green Circle, Suite 360EEnglewood, CO  80111         
|                                                                      
|(Address of Principal Executive Office)                               
|                                                                      
|Registrants telephone number, including area code:     (303) 694-9118
|                                                                      
|Securities registered pursuant to Section 12 (b) of the Act:          
|None                                                                  
|                                                                      
|(Title of Class)                                                      
|                                                                      
|Securities registered pursuant to Section 12 (g) of the Act:          
|None                                                                  
|                                                                      
|(Title of Class)                                                      

Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

|Yes x | No o
|----- | ----

Indicate by check mark if
disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K. o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange
Act Rule 12b-2).

|Yes o | No x
|----- | ----

The aggregate market value of the
voting stock of the registrant held by non-affiliates as of March 25, 2003 was $0. The total number of shares of common stock issued and outstanding as of March 25, 2003 was 3,000.

DOCUMENTS INCORPORATED BY REFERENCE None

---



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. FORM 10-K TABLE OF CONTENTS

|         |                                                                                       | Page
|-------- | ------------------------------------------------------------------------------------- | ----
|         |                                                                                       |     
|         | PART I                                                                                |     
|         |                                                                                       |     
|Item 1.  | Business                                                                              | 2   
|         | Overview                                                                              | 2   
|         | Radio Broadcasting Division                                                           | 4   
|         | Outdoor Advertising Division                                                          | 8   
|         | Employees                                                                             | 11  
|         | Competition                                                                           | 11  
|         | Government Regulation                                                                 | 12  
|         | Geographic Information                                                                | 11  
|         |                                                                                       |     
|Item 2.  | Properties                                                                            | 17  
|         |                                                                                       |     
|Item 3.  | Legal Proceedings                                                                     | 17  
|         |                                                                                       |     
|Item 4.  | Submission of Matters to a Vote of Security Holders                                   | 17  
|         |                                                                                       |     
|         | PART II                                                                               |     
|         |                                                                                       |     
|Item 5.  | Market for Registrants Common Equity and Related Stockholder Matters                 | 17  
|         |                                                                                       |     
|Item 6.  | Selected Financial Data                                                               | 17  
|         |                                                                                       |     
|Item 7.  | Managements Discussion and Analysis of Financial Condition and Results of Operations | 18  
|         | Overview                                                                              | 18  
|         | Results of Operations                                                                 | 20  
|         | Liquidity and Capital Resources                                                       | 22  
|         | Inflation                                                                             | 24  
|         | Recent Accounting Pronouncements                                                      | 24  
|         |                                                                                       |     
|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk                            | 25  
|         |                                                                                       |     
|Item 8.  | Financial Statements and Supplementary Data                                           | 25  
|         |                                                                                       |     
|Item 9.  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure  | 25  
|         |                                                                                       |     
|         | PART III                                                                              |     
|         |                                                                                       |     
|Item 10. | Directors and Executive Officers of the Registrant                                    | 26  
|         |                                                                                       |     
|Item 11. | Executive Compensation                                                                | 27  
|         |                                                                                       |     
|Item 12. | Security Ownership of Certain Beneficial Owners and Management                        | 27  
|         |                                                                                       |     
|Item 13. | Certain Relationships and Related Transactions                                        | 27  
|         |                                                                                       |     
|Item 14. | Controls and Procedures                                                               | 28  
|         |                                                                                       |     
|         | PART IV                                                                               |     
|         |                                                                                       |     
|Item 15. | Exhibits and Reports on Form 8-K                                                      | 29  



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

Certain statements discussed in Item 1 (Business), Item 3 (Legal
Proceedings), Item 7 (Managements Discussion and Analysis of Financial Condition and Results of Operations), Item 7A (Quantitative and Qualitative Disclosures About Market Risk) and elsewhere in this Form 10-K constitute forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to managements expectations, strategic objectives, business prospects, trends, anticipated economic
performance and financial condition and other similar matters and involve known and unknown risks, uncertainties and other important factors that could cause the actual results, trends, performance or achievements of results to differ materially
from any future results, performance or achievements discussed or implied by such forward-looking statements. These risks, uncertainties and other important factors include, among others:  general economic and business conditions, the cyclical
nature of our business, the volume of advertising spending, competition, regulatory initiatives, customer preferences and various other matters, many of which are beyond our control.   Forward-looking statements speak only as of the date
of the document in which they are made, and we disclaim any obligation to provide any updates or revisions to any forward-looking statement to reflect any change in our expectations or any change in events, conditions or circumstances on which the
forward-looking statement is based.

MARKET SHARE AND INDUSTRY DATA

We have based or derived the market share and
industry data we present in this report from third-party sources, primarily from the Outdoor Advertising Association of America, or OAAA, the Radio Advertising Bureau, , or RAB, BIA Financial Network, Inc.s Radio Market Report 2002 and Inside
Radio, Incorporateds Who Owns What?, and audience measurement information from the Arbitron Company.  While we believe that these sources are reliable, we can give no assurance that these market share and industry data are
accurate in all material respects.

PART I

|ITEM 1. | BUSINESS
|------- | --------

Unless the context indicates otherwise, any reference to we, our and
us refers to NextMedia Operating, Inc., and its consolidated subsidiaries, and NextMedia refers to NextMedia Operating, Inc., which was incorporated under the laws of the State of Delaware in 2000.

Overview

We are a rapidly growing out-of-home media company that owns and operates radio stations and outdoor advertising
properties throughout the United States.  We own and operate 60 radio stations in 15 small to mid-size markets, making us the 13th largest radio broadcasting company in the country as measured by number of radio stations.  Our outdoor
advertising business consists of traditional outdoor properties, including more than 5,800 bulletin, wall and poster displays located primarily in New York/New Jersey, Hartford, Baltimore, Washington, D.C., Philadelphia, Northern Colorado, Missouri
and San Francisco, and alternative advertising displays located in more than 2,900 retail locations across the United States, including approximately 2,589 sites in 17 of the 20 largest metropolitan statistical areas, or MSAs.  For financial
information with respect to our radio broadcasting and outdoor advertising divisions, see Managements Discussion and Analysis of Financial Condition and Results of Operations and our consolidated financial statements beginning on
p. 18.

On January 6, 2003, we acquired four FM radio stations and one AM radio station in the Saginaw/Bay City/Midland, Michigan market from Wilks Broadcasting, LLC and Wilks License Co. LLC for
$55.5 million.

On January 31, 2003, we acquired three additional FM radio stations and one additional AM radio station as an add-on to our existing stations in the Sherman/Dennison, Texas
and Ardmore, Oklahoma market for $5.5 million.  Simultaneously, we completed the disposition of five radio stations in the Panama City, Florida market for approximately $5.5 million.

In
February 2003, we completed the acquisition of certain outdoor advertising assets in New Jersey for approximately $4.7 million.



---

##### Table of Contents

Radio Broadcasting Division

Radio Station Portfolio

We currently
operate 60 AM and FM radio stations in 15 mid-size markets throughout the United States.  The following chart sets forth certain information about the radio stations we own and operate in rated markets.

|                                     |            | Market Rank         |     |                 |  | Fall 2002(1) |     |        | 
|------------------------------------ | ---------- | ------------------- | --- | --------------- |  | ------------ | --- | ------ | 
|Market/Stations                      |            | 2002 Radio Revenues |     | 2002 Metro Rank |  | Frequency    |     | Format | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Wilmington, DE                       |            |                     | 78  |                 |  | 76           |     |        | 
|                                     | WJBR-FM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     | Reno, NV   |                     |     | 87              |  |              | 128 |        | 
|                                     | KRZQ-FM    |                     |     |                 |  |              |     |        | 
|                                     | KTHX-FM    |                     |     |                 |  |              |     |        | 
|                                     | KSRN-FM    |                     |     |                 |  |              |     |        | 
|                                     | KJZS-FM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Greenville-New Bern-Jacksonville, NC |            |                     | 96  |                 |  | 84           |     |        | 
|                                     | WRNS-AM/FM |                     |     |                 |  |              |     |        | 
|                                     | WERO-FM    |                     |     |                 |  |              |     |        | 
|                                     | WKOO-FM    |                     |     |                 |  |              |     |        | 
|                                     | WANG-AM/FM |                     |     |                 |  |              |     |        | 
|                                     | WXQR-FM    |                     |     |                 |  |              |     |        | 
|                                     | WQSL-FM(3) |                     |     |                 |  |              |     |        | 
|                                     | WQZL-FM(3) |                     |     |                 |  |              |     |        | 
|                                     | WDLX-AM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Saginaw/Bay City/Midland, MI         |            |                     | 118 |                 |  | 130          |     |        | 
|                                     | WGER-FM    |                     |     |                 |  |              |     |        | 
|                                     | WSGW-AM    |                     |     |                 |  |              |     |        | 
|                                     | WTCF-FM    |                     |     |                 |  |              |     |        | 
|                                     | WTLZ-FM    |                     |     |                 |  |              |     |        | 
|                                     | WCEN-FM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Myrtle Beach, SC                     |            |                     | 156 |                 |  | 167          |     |        | 
|                                     | WRNN-FM    |                     |     |                 |  |              |     |        | 
|                                     | WYAV-FM    |                     |     |                 |  |              |     |        | 
|                                     | WKZQ-FM    |                     |     |                 |  |              |     |        | 
|                                     | WMYB-FM    |                     |     |                 |  |              |     |        | 
|                                     | WQJM-AM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Lubbock, TX                          |            |                     | 159 |                 |  | 180          |     |        | 
|                                     | KLLL-FM    |                     |     |                 |  |              |     |        | 
|                                     | KMMX-FM    |                     |     |                 |  |              |     |        | 
|                                     | KONE-FM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Canton, OH                           |            |                     | 167 |                 |  | 129          |     |        | 
|                                     | WHBC-FM    |                     |     |                 |  |              |     |        | 
|                                     | WHBC-AM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Erie, PA                             |            |                     | 171 |                 |  | 164          |     |        | 
|                                     | WRTS-FM    |                     |     |                 |  |              |     |        | 
|                                     | WRKT-FM    |                     |     |                 |  |              |     |        | 
|                                     | WFGO-FM    |                     |     |                 |  |              |     |        | 
|                                     | WFNN-AM    |                     |     |                 |  |              |     |        | 
|                                     | WJET-AM    |                     |     |                 |  |              |     |        | 
|                                     | WRPL-FM    |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|Decatur, IL                          |            |                     | 260 |                 |  | 266          |     |        | 
|                                     | WSOY-FM    |                     |     |                 |  |              |     |        | 
|                                     | WCZQ-FM    |                     |     |                 |  |              |     |        | 
|                                     | WDZQ-FM    |                     |     |                 |  |              |     |        | 
|                                     | WSOY-AM    |                     |     |                 |  |              |     |        | 
|                                     | WDZ-AM     |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 
|                                     |            |                     |     |                 |  |              |     |        | 

4



---

##### Table of Contents

(1)     Reflects the radio stations share among all radio station signals received in that market
(2)     P=Persons; M = Men; W = Women. (3)     Stations are simulcast.

Wilmington, Delaware.  Wilmington is the 76th ranked MSA
and the 78th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $26.1 million, of which we had a 25.7% share.  According to BIAs Financial Network, Inc.s Radio Market Report 2002, radio
advertising revenue in Wilmington grew at a compound rate of 4.5% during the five-year period ended December 31, 2002.

The Wilmington market has a population of approximately
655,800.  Our signal in Wilmington also reaches Philadelphia, including many of its affluent suburban communities.  WJBR-FM has been the number one or two rated station in the Wilmington market for the last five years.  In addition,
WJBRs citygrade signal over the metropolitan Philadelphia area enables us to attract advertisers seeking to reach residents in Philadelphias affluent suburbs.

Reno,
Nevada.  Reno is the 128th ranked MSA and the 87th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $23.1 million, of which we had a 15.1% share.  Radio advertising revenue in Reno grew at a
compound rate of 8.3% during the five-year period ended December 31, 2002.

The Reno market has a population of approximately 399,200, which has historically grown faster than the national
average.  We have capitalized on Renos rapid population growth and popularity as a vacation destination, and believe that our high quality adult programming will enable us to increase our market share and revenue.  Reno continues to
present an attractive opportunity due to higher than average population growth.

Greenville-New Bern-Jacksonville, North Carolina.  Greenville-New Bern-Jacksonville is the 84th ranked
MSA and the 96th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $23.1 million, of which we had a 35.5% share.  Radio advertising revenue in Greenville grew at a compound rate of 3.3% during the
five-year period ended December 31, 2002.

The Greenville-New Bern-Jacksonville market is the largest market that Arbitron covers in terms of geographic area and has a population of
approximately 586,000.  We operate ten stations in the market, including WRNS-FM, the leading regional country music station in the market.  In 2001, we repositioned four stations in the market WERO-FM, WKOO-FM, WQSL-FM and WXQR-FM,
thereby achieving improved ratings and revenue.  We expect our improved position to help us continue to capitalize on the significant growth opportunities in Greenville-New Bern-Jacksonville.

Saginaw-Bay City-Midland, Michigan is the 130th ranked MSA and the 118th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $19.1 million, of which we had a 47.6% share. 
Radio advertising in Saginaw grew at a compound rate of 3.5% during the five-year period ended December 31, 2002.

The Saginaw-Bay City-Midland market has a population of approximately 403,300
and is a local vacation destination for Michigan and the surrounding states.  While the acquired stations have enabled us to achieve a leading position in the market in terms of ratings and revenue, we believe the market presents the
opportunity for further development and growth.  WCEN-FM recently moved into a leading position in its target demographic and WSGW-AM has been mid-Michigans leading news/talk and sports station for more than 25 years.

Myrtle Beach, South Carolina.  Myrtle Beach is the 167th ranked MSA and the 156th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $12.5 million, of which we
had a 28.0% share.  Radio advertising revenue in Myrtle Beach grew at a compound rate of 6.6% during the five-year period ended December 31, 2002.

The Myrtle Beach market has a
population of approximately 257,100.  Myrtle Beach is one of the fastest growing cities on the east coast of the United States and is a major vacation destination.  Subsequent to entering the market in July 2000, we changed some of
the formats and signals in our Myrtle Beach stations and in the fall of 2002 became the market leader in ratings and revenue.

5



---

##### Table of Contents

Lubbock, Texas.  Lubbock is the 180th ranked MSA and the 159th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $12.2
million, of which we had a 27.1% share.  Radio advertising revenue in Lubbock grew at a compound rate of 3.2% during the five-year period ended December 31, 2002.

The Lubbock market has
a population of approximately 244,100.  One of our stations, KLLL-FM, is the leading country station in the market, and home to the top-rated morning show in the market, a position we have held for the last several years.  In 2002, our
three station cluster of country, adult contemporary and classic rock formats were ranked one, three and four, respectively, in their target demographic groups.

Canton, Ohio.  Canton
is the 129th ranked MSA and the 167th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $11.2 million, of which we had a 63.4% share.  Radio advertising revenue in Canton grew at a compound rate of
3.1% during the five-year period ended December 31, 2002.

The Canton market has a population of approximately 407,900.  We believe that Canton represents a significant growth opportunity
for our business because the market is not home to any major television broadcasting station.  As a result, the competition for local advertising spending in on-air broadcast space is limited.  Our two stations are Cantons leading
radio group in terms of revenue and ratings.

Erie, Pennsylvania.  Erie is the 164th ranked MSA and the 171st ranked radio market in the United States based on estimated 2002 radio
advertising revenue of $11.3 million, of which we had a 60.2% share.  Radio advertising revenue in Erie grew at a compound rate of 2.1% during the five-year period ended December 31, 2002.

The Erie market has a population of approximately 281,200.  We have established our six stations as the leading radio cluster in the market in terms of rating and revenue.  Since entering the market in 2000, we have
acquired an additional FM station, secured an additional AM frequency and consolidated three sites into one facility to streamline our operations and reduce costs.

Decatur, Illinois. 
Decatur is the 266th ranked MSA and the 260th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $4.7 million, of which we had a 57.5% share.  Radio advertising revenue in Decatur grew at a compound
rate of 3.8% during the five-year period ended December 31, 2002.

The Decatur market has a population of approximately 114,500.  WSOY-AM, which commenced broadcasting in 1946, is one of
the leading news/talk and agricultural information stations in the market.  Since acquiring our stations in 2000, we changed the format of WDZ-AM from agricultural to urban, and WCZQ-FM from country to rhythmic contemporary targeting
African-American and younger audiences, which we believe were previously underserved by Decaturs existing radio stations.

The following chart sets forth certain information about the radio
stations we own and operate in unrated suburban markets.

|Market/Station           |         | Frequency |  | Format |  | Target Demographic(1) |                       
|------------------------ | ------- | --------- |  | ------ |  | --------------------- | ----------------------
|                         |         |           |  |        |  |                       |                       
|Suburban Chicago         |         |           |  |        |  |                       |                       
|Aurora, IL               |         |           |  |        |  |                       |                       
|                         | WERV-FM |           |  | 95.9   |  |                       | Classic Hits          
|Crystal Lake, IL         |         |           |  |        |  |                       |                       
|                         | WAIT-AM |           |  | 850    |  |                       | News/Talk             
|                         | WZSR-FM |           |  | 105.5  |  |                       | Adult Contemporary    
|Joliet, IL               |         |           |  |        |  |                       |                       
|                         | WBVS-FM |           |  | 100.7  |  |                       | Classic Rock          
|                         | WLLI-FM |           |  | 96.7   |  |                       | Active Rock           
|                         | WJTW-FM |           |  | 93.5   |  |                       | Adult Contemporary    
|                         | WJOL-AM |           |  | 1340   |  |                       | News/Talk/Sports      
|Kenosha, WI/Waukegan, IL |         |           |  |        |  |                       |                       
|                         | WIIL-FM |           |  | 95.1   |  |                       | Adult Rock            
|                         | WXLC-FM |           |  | 102.3  |  |                       | Hot Adult Contemporary
|                         | WKRS-AM |           |  | 1220   |  |                       | News/Talk/Sports      
|                         | WEXT-FM |           |  | 104.7  |  |                       | Country               
|                         | WLIP-AM |           |  | 1050   |  |                       | Adult Standards       
|Suburban Dallas          |         |           |  |        |  |                       |                       
|Sherman-Denison-Ardmore  |         |           |  |        |  |                       |                       
|                         | KLAK-FM |           |  | 97.5   |  |                       | Adult Contemporary    
|                         | KMKT-FM |           |  | 93.1   |  |                       | Country               
|                         | KMAD-FM |           |  | 102.3  |  |                       | Classic Rock          
|                         | KKAJ-FM |           |  | 95.7   |  |                       | Country               
|                         | KVSO-AM |           |  | 1240   |  |                       | Sports/Talk           
|                         | KTRX-FM |           |  | 92.7   |  |                       | Classic Rock          
|                         | KYNZ-FM |           |  | 106.7  |  |                       | Hot Adult Contemporary

---

(1)     P = Persons; M = Men; W = Women

6



---

##### Table of Contents

Suburban Chicago.  Chicago is the third ranked MSA and the third ranked radio market in the United States based on estimated 2002 radio advertising revenue of
$560.8 million.  Radio advertising revenue in Chicago grew at a compound rate of 8.8% during the five-year period ended December 31, 2001.  The markets that comprise suburban Chicago are currently non-rated; however,seven of our
twelve stations have achieved ratings in metropolitan Chicago.

The Chicago suburban markets we serve have an aggregate population of approximately 3.7 million, representing approximately $48.2
billion in retail sales.  The proximity of our cluster to Chicago attracts advertisers seeking to reach listeners during their daily commutes, as well as in the local communities where they are making purchases.  Our suburban Chicago
network consists of 12 stations strategically clustered in four distinct local markets in the greater-Chicago area: Aurora, Crystal Lake, Joliet and Kenosha/Waukegan.

Suburban Dallas
(Sherman-Denison-Ardmore).  Dallas is the 5th ranked MSA and the 5th ranked radio market in the United States based on estimated 2002 radio advertising revenue of $403.2 million.  Radio advertising revenue in Dallas grew at a compound
rate of 11.0% during the five-year period ended December 31, 2001.  Sherman-Denison-Ardmore, an outlying suburb of northern Dallas and Fort Worth, is currently a non-rated market.

The
Sherman-Denison-Ardmore market includes (i) Lake Texoma, a popular vacation and recreation area in northern Texas, (ii) Sherman-Denison, a fast-growing metropolitan area north of Dallas and (iii) Ardmore, Oklahoma, immediately north of the Lake
Texoma area in Southern Oklahoma.  The Sherman-Denison-Ardmore market has an aggregate population of approximately 295,000.  Dallas is one of the fastest growing metropolitan centers in the United States and is expanding northward to the
suburban markets that we serve.  We plan to significantly increase our local sales efforts in the Sherman-Denison-Ardmore market by increasing our sales staff at our newly acquired stations.  In addition, our newly acquired stations allow
us to provide advertisers full market coverage.

Advertising Sales

In each of the radio markets we serve, we invest heavily in recruiting
and training a large local sales organization to effectively serve our existing and prospective advertising clients.  We believe that having the largest and most skilled sales organization in each of our markets will improve our revenue share,
advertising rates and sellout percentages.  We seek to develop individual performance goals with each of our salespeople and implement compensation programs and enhanced accountability systems to increase productivity and revenues.  We
have quarterly objectives for each of our salespersons.

Our market sales force solicits local and regional advertising for each of our markets.  We employ Interep and Katz Media Group
as our national advertising representative to solicit and service our national advertising clients.

Upon the acquisition of a radio station or cluster of radio stations in a new market, our
salespeople and sales trainees are initially compensated by salary and commissions.  As our salespeople gain experience in their markets and become familiar with our standards and accountability systems, we compensate them exclusively with
commissions.

The sales organization in each of our markets is configured to complement the formats of our stations, the number of our stations, our air-time inventory, and the relative size
of that market.  For example, in Erie, Pennsylvania, a separate sales staff focuses on our two AM radio stations while four other sales staffs focus on each FM radio station.  In this market, the small geographic area allows a salesperson
to focus on selling one radio station across the entire marketplace.  As a result, each FM radio station has a separate dedicated sales staff.  The AM stations have similar customers and target demographics and are, therefore, packaged
together.  In Greenville-New Bern-Jacksonville, North Carolina, we also have four sales staffs.  However, due to the large geographic area covered by our ten radio stations and the format configuration of those stations, it is more
advantageous to package certain stations together for each sales staff.  In this sales structure, a salesperson will often be responsible for generating sales on three

7



---

##### Table of Contents

or even four radio stations.  In the Chicago suburban markets, we have a unique strategy whereby (i) we package each of our twelve stations together for one sales staff
targeting regional and national customers, and (ii) we have eight local sales staffs targeting local advertisers in the suburban communities served by these stations.

Our revenue mix between local
and national advertising varies significantly by market.  Currently, across all of our markets approximately 90% of our advertising revenue is local and approximately 10% is national.  We believe local advertising represents a more stable
revenue source than national advertising.  However, we consider national advertising important because it generally commands a higher dollar rate for each advertising spot than local advertising.

In selected markets where we have created station clusters with a particularly broad audience reach, such as suburban Chicago, we are developing or intend to develop regional advertising networks to enable advertisers to
cost-effectively capture more listeners meeting their targeted demographics than they could by purchasing spot advertising on each station.  In suburban Chicago, for example, our sales teams offer advertising on some or all of our twelve
stations in that cluster to local, regional, or national advertisers.  We believe this strategy will enhance the value of our stations to advertisers and enable us to build incremental advertising revenues.

In 2002, no single advertising customer accounted for more than 10% of our consolidated radio broadcasting or total revenues.

Programming

We believe that compelling, live local programming is critical to the success of our radio stations.  Within each of our network clusters, we target diverse demographic groups with a broad range of programming
formats, including rock, adult contemporary, oldies, news/talk, country and alternative.  We believe that this diversity of programming formats enables advertisers to target their audiences more accurately by selecting one or more stations on
which to broadcast their commercials.

We generally broadcast live local programming daily during the peak listening hours of 6 a.m. to 8 p.m.  We design the overall mix of each stations
programming to fit the stations specific format, to target specific demographic audiences and to serve its local community.  In determining the format for each of our stations, our station managers, together with our vice president of
programming, consider local demographics and programming history to identify programming gaps within the specific market.  In addition, we evaluate whether filling a programming gap would generate sufficient listenership to achieve desired
revenue levels.

Outdoor Advertising Division

Products

We seek to offer advertisers a
range of outdoor advertising products and we continually assess opportunities to complement our existing portfolio with new products.  Our inventory of outdoor advertising products consists of both traditional outdoor displays and alternative
displays, including:

| |  | Bulletins, which are large advertising faces, range in size from 14 feet high and 48 feet long to 20 feet high and 60 feet long.  Advertisements are typically made of a
durable computer printed vinyl that is either wrapped to the billboard face or affixed with a self-adhesive backing.  The bulletins are strategically placed in high traffic locations, typically along interstate highways.  Billboard
structures are durable, have long useful lives and do not require substantial maintenance.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
| |  | Wall displays, which are located on the sides of buildings and range in size from 14 feet high and 14 feet long to 60 feet high and 60 feet long.  These advertisements are
made from computer generated vinyl.  We generally place these displays in large metropolitan areas with substantial amounts of traffic.  These displays are durable, have long useful lives and require nominal maintenance.                                                                                                   
| |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
| |  | 8-sheet posters, which are generally 6 feet high and 12 feet wide.  Advertisements are applied to a display face by means of a pre-pasted silkscreen or lithographed paper
sheets.  We generally place these displays on high- to medium-traffic streets in metropolitan areas.                                                                                                                                                                                                                            
| |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
| |  | Indoor displays located in retail locations, such as restaurants, gas stations, bars, retail stores, health clubs and sporting arenas.  We install a variety of displays,
typically located in restrooms and dressing rooms and above gas pumps.  Because these displays are viewed by specific demographic groups in an                                                                                                                                                                                   

8



---

##### Table of Contents

| |  | isolated environment, they represent a unique opportunity for advertisers to more effectively target these groups.
| |  | ------------------------------------------------------------------------------------------------------------------

We have more than 1,900 bulletins and wall displays and approximately 3,900 8-sheet posters.  In addition, we have exclusive arrangements with national and local retailers, including restaurant and bar chains and retail
stores, to operate indoor advertising displays in more than 2,900 alternative display sites.

Although our outdoor advertising business focuses primarily on bulletins, 8-sheet posters, wall
displays and indoor displays, we also offer a limited number of additional products, including 30-sheet posters and bus shelter displays.

The following table sets forth selected information about
traditional outdoor advertising markets among the top fifty ranked markets in which we operate.

|Traditional Outdoor Display Market |       | Market  Rank |    | # of Bulletins |       | # of Walls |    | # of Posters |      
|---------------------------------- | ----- | ------------ | -- | -------------- | ----- | ---------- | -- | ------------ | -----
|                                   |       |              |    |                |       |            |    |              |      
|New York/New Jersey                |       |              | 1  |                | 113   |            | 18 |              | 2,008
|San Francisco                      |       |              | 4  |                |      |            | 30 |              |     
|Philadelphia                       |       |              | 5  |                |      |            |   |              | 930  
|Baltimore                          |       |              | 20 |                | 379   |            |   |              | 126  
|Hartford                           |       |              | 46 |                | 154   |            |   |              | 144  
|All other                          |       |              | NA |                | 1,229 |            |   |              | 708  
|                                   |       |              |    |                |       |            |    |              |      
|                                   | Total |              |    |                |       | 1,875      |    | 48           |      
|                                   |       |              |    |                |       |            |    |              |      
|                                   |       |              |    |                |       |            |    |              |      

The following table sets forth selected information about our alternative outdoor advertising markets.

|Alternative Display Market |       | Market  Rank |              | # of Locations |  | # of Displays |      
|-------------------------- | ----- | ------------ | ------------ | -------------- |  | ------------- | -----
|                           |       |              |              |                |  |               |      
|New York                   |       |              | 1            |                |  | 397           |      
|Los Angeles                |       |              | 2            |                |  | 226           |      
|Chicago                    |       |              | 3            |                |  | 170           |      
|Washington, DC             |       |              | 4            |                |  | 85            |      
|San Francisco              |       |              | 5            |                |  | 71            |      
|Philadelphia               |       |              | 6            |                |  | 139           |      
|Boston                     |       |              | 7            |                |  | 97            |      
|Detroit                    |       |              | 8            |                |  | 150           |      
|Dallas                     |       |              | 9            |                |  | 165           |      
|Houston                    |       |              | 10           |                |  | 86            |      
|Atlanta                    |       |              | 11           |                |  | 132           |      
|Miami                      |       |              | 12           |                |  | 58            |      
|Seattle                    |       |              | 13           |                |  | 248           |      
|Phoenix                    |       |              | 14           |                |  | 34            |      
|Minneapolis/St. Paul       |       |              | 15           |                |  | 381           |      
|Cleveland                  |       |              | 16           |                |  | 79            |      
|San Diego                  |       |              | 17           |                |  |              |      
|St. Louis                  |       |              | 18           |                |  | 71            |      
|Denver                     |       |              | 19           |                |  |              |      
|San Juan, PR               |       |              | 20           |                |  |              |      
|All other                  |       |              | 21 or higher |                |  | 343           |      
|                           |       |              |              |                |  |               |      
|                           | Total |              |              |                |  |               | 2,932
|                           |       |              |              |                |  |               |      
|                           |       |              |              |                |  |               |      

Advertising Sales

National advertising in most of our markets currently comprises approximately 30% of our total
outdoor advertising sales.  We believe that local advertisers represent a largely untapped market with significant growth potential, and we intend to increase the percentage of local outdoor advertising sales to improve our overall occupancy
rates by opening local sales offices in those markets where we establish a critical mass of local inventory.

Our traditional outdoor salespeople have strong ties with the advertising community and
have local market experience, which we believe will enable us to quickly identify and take advantage of new opportunities for building display sites.

We have alternative advertising sales offices
in New York, Seattle, San Francisco, Hartford and Minneapolis.  Although

9



---

##### Table of Contents

we generally employ at least one sales representative in each office who is dedicated exclusively to national sales, we encourage our sales representatives to develop
national, regional and local accounts to maximize occupancy rates and advertising revenues.

Our customer contracts with local advertisers typically range from four to twelve months for bulletins
and from one to twelve months for poster and alternative displays.  National advertisers for our outdoor advertising products generally enter into contracts for one to three months.  In addition, advertisers occasionally purchase
advertising to promote particular events.

As of December 31, 2002, the average occupancy rate of our bulletins across all of our traditional outdoor markets was approximately 71%. 
Although we seek to improve both pricing and occupancy across our markets, we emphasize different goals according to the particular characteristics of each market.  We typically enter into contracts with our advertisers to place advertisements
in numerous displays at a particular site and we price our displays according to the product type, location and number of displays covered by a contract.

In 2002, no single advertising customer
accounted for more than 10% of our consolidated outdoor advertising or total revenues.

Site Leases

We believe that obtaining attractive
sites for our displays is critical to generating advertising sales and building our business.  Currently, most of our traditional outdoor displays are located on leased properties; in some instances, however, we purchase the premises on which
our display is located or we rely on an easement to use the property.  Most of our leases have terms of 10 to 20 years.  We also are developing new sites in our existing markets.  However, we generally do not begin construction on a
new site until we have pre-sold a certain amount of advertising for that site and expect the new site to achieve our targeted rate of return.

We lease indoor display sites under exclusive
agreements with either corporate customers, individual franchisees or local proprietors.  Most of our alternative display sites are subject to revenue sharing provisions, under which we typically retain 80% to 90% of the revenue.  Our
leases typically have terms of three to five years.

In each of our outdoor advertising markets, we have real estate teams focused on developing new sites.  Our director of real estate
oversees real estate and lease development, including regulatory issues, across our markets.  Our local real estate managers are focused on achieving competitive lease rates on attractive sites in each of our markets.

In early 2003, we entered into an agreement with Loews Theatres to place indoor advertising in their theatres in the top 20 MSAs.  We believe the addition of this inventory and the distribution outlet it provides
will create a significant opportunity to expand our alternative advertising business.

Installation and Maintenance

Each of our
advertisers pays the production cost of its displays.  While our national customers generally provide their own advertisements, we often assist our local customers in creating or procuring their advertisements.  We use two or three
printers in each market to create alternative displays, and we have an in-house art department based in Minneapolis that produces alternative displays for our local advertisers.  We obtain frames produced specially for our displays from third
party vendors and then assemble the displays in Minneapolis before we ship them to the installation sites.

We generally employ third party contractors to paint and post our traditional outdoor
advertisements.  Our sales force inspects the displays weekly to ensure that the advertisements are both clean and well lit.  Depending on the market, we have or employ third party maintenance crews to regularly monitor and maintain the
displays.  In most of our markets, we are able to guarantee our advertisers a maximum 48-hour period in which we can replace damaged displays.  Our crews also change displays in our 8-sheet posters and alternative displays at regular
intervals in accordance with some of our customer contracts.

During 2002, we successfully restructured our operations in the alternative advertising business to create a more variable installation
and maintenance cost structure.  This change in structure has reduced our exposure to revenue fluctuations and enhanced the profitability of our alternative advertising operations.

10



---

##### Table of Contents

Employees

As of December 31, 2002, we had a staff of approximately 558 full-time employees and 344 part-time employees. 
We believe that our relations with our employees are good.

Seasonality

Our business experiences seasonal revenue fluctuations due
primarily to fluctuations in advertising expenditures by local and national advertisers, with revenues typically being the lowest in the first calendar quarter.  In addition, the operating results of certain of our radio stations in any period
may be affected by advertising and promotional expenditures that do not necessarily produce revenues in the period in which the expenditures are made.

Geographic Information

Since our inception, all of our assets have been located in the United States and all of our revenues
have been generated from transactions originating in the United States.

Competition

The out-of-home media industry is highly competitive.  Our out-of-home media properties compete for advertising
revenues within their respective markets with other out-of-home media properties, as well as with other forms of local media such as newspapers, magazines, network and cable television, the Internet and direct mail.

Radio Broadcasting Division.  The success of each of our radio stations depends largely upon audience ratings and share of the overall advertising revenue within a market.  Our stations compete for
listeners and advertising revenue directly with other radio stations within their respective markets.  Radio stations compete for listeners primarily on the basis of program content that appeals to a particular demographic group.  In
addition, each radio station competes on the basis of management experience, the stations local audience share in its market, transmitter power, assigned frequency, local program acceptance and the number of other radio stations and other
advertising media in the market area.

The radio broadcasting industry is subject to competition from new or developing media technologies.  For example:

| |  | cable television operators have introduced a service commonly referred to as cable radio which provides cable television subscribers with several high-quality
channels of music, news and other information;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                                                                
| |  | direct satellite broadcast television and satellite radio broadcast companies are supplying subscribers with several high quality music channels;                                                              
| |   |                                                                                                                                                                                                                
| |  | the Internet offers new and diverse forms of program distribution;                                                                                                                                             
| |   |                                                                                                                                                                                                                
| |  | satellite digital audio radio technology, initially developed for automotive applications, could result in new high quality satellite radio services; and                                                      
| |   |                                                                                                                                                                                                                
| |  | the introduction of in-band on-channel digital radio and new low-power FM radio could provide radio services in the same bandwidth currently occupied by traditional FM and AM
radio services.                 

The Federal Communications Commission, or FCC, has adopted licensing and operating rules for satellite delivered audio and awarded two licenses for this
service in April 1997.  Satellite delivered audio may provide a medium for the delivery by satellite or terrestrial means of multiple new audio programming formats to local and/or national audiences.  Digital technology also may be
used in the future by terrestrial radio broadcast stations either on existing or alternate broadcasting frequencies, and the FCC has stated that it will consider making changes to its rules to permit AM and FM radio stations to offer digital sound
following industry analysis of technical standards.  We cannot predict what other matters might be considered in the future by the FCC, nor can we assess in advance what impact, if any, the implementation of any of these proposals or changes
might have on our business.

Outdoor Advertising Division.  In each of our outdoor advertising markets, we face competition from a wide variety of in-home media, including
broadcast and cable broadcasting, print media and direct mail marketers, as well as other out-of-home media.  We compete primarily on the basis of the location of our displays and, to a lesser extent, on the cost-per-thousand impressions. 
According to the OAAA and industry reports, the traditional outdoor advertising industry is highly fragmented, with over 1,000 companies operating approximately 200,000 advertising displays.  Similarly, the

11



---

##### Table of Contents

alternative advertising industry is highly fragmented and characterized by a large number of local operators, many of whom focus on particular products, including products
that we currently offer or intend to offer.

On a national level, we compete with a small number of major outdoor advertising companies such as Clear Channel Communications, Viacom Outdoor and
Lamar Advertising Co., as well as with other small and mid-sized operators.  In each of our markets, we compete primarily on the basis of advertising rates, the locations in which we have displays, and the quality of our customer service. 
Many of our competitors have greater experience and more established customer relationships than we have in the markets in which we currently operate or in which we seek to operate.  We believe we will be able to compete effectively upon
entering new markets on the strength of our existing national advertising accounts.  Moreover, we believe our strong emphasis on developing local relationships and expertise will enable us to secure attractive sites at competitive rates and to
develop long-term advertising relationships in each of our markets.

Government Regulation

Radio Licensing and Regulation

The radio
broadcasting industry is subject to extensive and changing regulation of, among other things, program content, advertising content, technical operations and business and employment practices.  The ownership, operation and sale of radio stations
are subject to the jurisdiction of the FCC.  Among other things, the FCC:

| |  | assigns frequency bands for broadcasting;                                                                                         
| | - | ----------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                   
| |  | determines the particular frequencies, locations and operating power of stations;                                                 
| |   |                                                                                                                                   
| |  | issues, renews, revokes and modifies station licenses;                                                                            
| |   |                                                                                                                                   
| |  | determines whether to approve changes in ownership or control of station licenses;                                                
| |   |                                                                                                                                   
| |  | regulates equipment used by stations; and                                                                                         
| |   |                                                                                                                                   
| |  | adopts and implements regulations and policies that directly affect the ownership, operation and employment practices of stations.

The FCC is authorized to impose penalties for violations of its rules or the Communications Act, including the imposition of monetary forfeitures, the issuance of short-term licenses, the imposition of a condition on
the renewal of a license, nonrenewal of licenses and the revocation of operating authority.

FCC Licenses.  Radio stations operate pursuant to renewable broadcasting licenses
that are ordinarily granted by the FCC for maximum terms of eight years.  A station may continue to operate beyond the expiration date of its license if a timely filed license renewal application is pending.  During the periods when
renewal applications are pending, petitions to deny license renewals can be filed by interested parties, including members of the public.  The FCC is required to hold hearings on a stations renewal application if a substantial or material
question of fact exists as to whether the station has served the public interest, convenience and necessity.  If, as a result of an evidentiary hearing, the FCC determines that the licensee has failed to meet certain requirements and that no
mitigating factors justify the imposition of a lesser sanction, then the FCC may deny a license renewal application.  Only after a license renewal application is denied will the FCC accept and consider competing applications for the vacant
frequency.  Historically, the FCC has generally renewed licenses.  We have no reason to believe that our licenses will not be renewed in the ordinary course, although we cannot assure you that any or all of our licenses will be
renewed.  The non-renewal of one or more of our licenses could have a material adverse effect on our business.

Transfer or Assignment of Licenses.  The
Communications Act prohibits the assignment of broadcast licenses or the transfer of control of a broadcast licensee without the prior approval of the FCC.  In determining whether to grant such approval, the FCC considers a number of factors
pertaining to the licensee and the proposed licensee, including:

| |  | compliance with the various rules limiting common ownership of media properties in a given market; 
| | - | ---------------------------------------------------------------------------------------------------
| |   |                                                                                                    
| |  | the character of the licensee and those persons holding attributable interests in the licensee; and
| |   |                                                                                                    
| |  | history of compliance with the Communications Acts limitations on alien ownership, as well as     

12



---

##### Table of Contents

| |  | compliance with other FCC regulations and policies.
| |  | ---------------------------------------------------

To obtain FCC consent to assign or transfer control
of a broadcast license, appropriate applications must be filed with the FCC.  If the application involves a substantial change in ownership or control, for example, the transfer or acquisition of 50.0% or more of the voting stock, the
application must be placed on public notice for not less than 30 days during which time petitions to deny or other objections against the application may be filed by interested parties, including members of the public.  These types of petitions
are filed from time to time with respect to proposed acquisitions.  If the FCC grants an assignment or transfer application, interested parties have 30 days from public notice of the grant to seek reconsideration of that grant.  The FCC
usually has an additional ten days to set aside the grant on its own motion.  An application that does not involve a substantial change in ownership or control (a pro forma application) is not subject to the public notice and 30-day
petition to deny procedure.  The pro forma application is nevertheless subject to informal objections that may be filed against it at any time until the FCC acts on the application.  When ruling on an assignment or transfer application,
the FCC is prohibited from considering whether the public interest might be served by an assignment or transfer of control of the broadcast license to any party other than the assignee or transferee specified in the application.

Multiple Ownership Rules.The Communications Act and FCC rules and policies impose specific limits on the number of commercial radio stations an entity can own in a single market. 
These rules and policies may preclude us from acquiring certain stations we might otherwise seek to acquire.  The rules and policies also effectively prevent us from selling stations in a market to a buyer that has reached its ownership limit
in the market unless that buyer divests other stations.  The local radio ownership rules are as follows:

| |  | in markets with 45 or more commercial radio stations, ownership is limited to eight commercial stations, no more than five of which can be either AM or FM;                                                                     
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                                                                                 
| |  | in markets with 30 to 44 commercial radio stations, ownership is limited to seven commercial stations, no more than four of which can be either AM or FM;                                                                       
| |   |                                                                                                                                                                                                                                 
| |  | in markets with 15 to 29 commercial radio stations, ownership is limited to six commercial stations, no more than four of which can be either AM or FM; and                                                                     
| |   |                                                                                                                                                                                                                                 
| |  | in markets with 14 or fewer commercial radio stations, ownership is limited to five commercial stations or no more than 50.0% of the markets total, whichever is lower, and
no more than three of which can be either AM or FM.

The FCC is presently considering proposed changes to the method of counting market radio stations for purposes of the local
radio ownership rules.  One proposal would eliminate from the total number of radio stations in a market all radio stations to be owned by the purchaser after the acquisition is consummated.  The FCC has deferred taking action on
acquisitions potentially affected by this proposal until finalization of the rule changes.

The FCC has adopted policies providing for special review of a proposed transaction that raises
competitive concerns.  The FCC uses a 50/70 revenue test to identify these applications.  Specifically, an application proposing a radio station combination having 50% or more of the revenue in an Arbitron metropolitan market
or an application that will result in two station owners controlling stations having 70% or more of the revenue in an Arbitron metropolitan market is placed on public notice with a special legend inviting public comment on the applications
impact on competition and diversity in the market.  In the past, the FCC has delayed or withheld approval of these applications.  The FCC has introduced a policy of preparing draft actions on these applications within six months after
filing.  Applications determined to be ungrantable due to competition or diversity concerns will be designated for hearing or, at the applicants option, deferred until after finalization of the rule changes.

The FCCs revised radio/television cross-ownership rule permits a single owner to own up to two television stations, consistent with the FCCs rules on common ownership of television stations, together with one radio
station in all markets.  In addition, an owner is permitted to own additional radio stations, not to exceed the local ownership limits for the market, as follows:

| |  | in markets where 20 media voices will remain, an owner may own an additional five radio stations, or, if the owner only has one television station, an additional six radio
stations; and
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                                          
| |  | in markets where 10 media voices will remain, an owner may own an additional three radio stations.                                                                                       

13



---

##### Table of Contents

A media voice includes each independently owned, full-power television and radio station and each daily newspaper that has a circulation exceeding 5.0% of the
households in the market, plus one voice for all cable television systems operating in the market.

In addition to the limits on the number of radio stations and radio/television combinations that
a single owner may own, the FCCs broadcast/newspaper cross-ownership rule prohibits the same owner from owning a broadcast station and a daily newspaper in the same geographic market.

The
FCC generally applies its ownership limitations to attributable interests held by an individual, corporation, partnership or other association.  In the case of corporations controlling broadcast licenses, the interests of officers, directors
and those who, directly or indirectly, have the right to vote 5% or more of the corporations voting stock are generally attributable.  In addition, certain passive investors are attributable if they hold 20.0% or more of the
corporations voting stock.  The FCC treats all partnership interests as attributable, except for those limited partnership interests that under FCC policies are considered insulated from material involvement in the
management or operation of the media related activities of the partnership.  The FCC currently treats limited liability companies like limited partnerships for purposes of attribution.

The FCC
has a rule known as the equity-debt-plus rule that causes certain otherwise unattributable creditors or investors to be attributable owners of a station.  Under this rule, a major programming supplier or a same-market owner will be an
attributable owner of a station if the supplier or owner holds debt or equity, or both, in the station that is greater than 33.0% of the value of the stations total debt plus equity.  A major programming supplier includes any programming
supplier that provides more than 15.0% of the stations weekly programming hours.  A same-market owner includes any attributable owner of a media company, including broadcast stations, cable television and newspapers, located in the same
market as the station, but only if the owners interest in the media company is attributable under an FCC attribution rule other than the equity-debt-plus rule.

Alien Ownership
Rules. The Communications Act prohibits the issuance or holding of broadcast licenses by persons who are not U.S. citizens, whom the Communications Act refers to as aliens, including any corporation if more than
20.0% of its capital stock is owned or voted by aliens.  In addition, the FCC may prohibit any corporation from holding a broadcast license if the corporation is controlled by any other corporation of which more than 25.0% of the capital stock
is owned of record or voted by aliens, if the FCC finds that the prohibition is in the public interest.  The limited liability company agreement of our indirect parent, NextMedia Investors, LLC, prohibits the ownership, voting and transfer of
our capital stock in violation of these FCC restrictions, and limits the issuance of capital stock or the voting rights such capital stock represents to or for the account of aliens or corporations otherwise subject to domination or control by
aliens in excess of the FCC limits.  The certificate of incorporation authorizes our board of directors to enforce these provisions.

Local Marketing Agreements. Over the past few years, a number of radio stations have entered into what have commonly been referred to as local marketing agreements.  While these agreements may take varying forms, under a typical local marketing agreement,
separately owned and licensed radio stations agree to enter into cooperative arrangements of varying sorts, subject to compliance with the requirements of antitrust laws and with FCCs rules and policies.  Under these arrangements,
separately owned stations could agree to function cooperatively in programming, advertising sales and similar matters, subject to the requirement that the licensee of each station maintain independent control over the programming and operations of
its own station.  One typical type of local marketing agreement is a programming agreement between two separately-owned radio stations serving a common service area, whereby the licensee of one station provides substantial portions of the
broadcast programming for airing on the other licensees station, subject to ultimate editorial and other controls being exercised by the latter licensee, and sells advertising time during those program segments.

The FCCs rules provide that a radio station that brokers more than 15.0% of the weekly broadcast time on another station serving the same market will be considered to have an attributable ownership interest in the
brokered station for purposes of the FCCs local radio ownership limits.  As a result, in a market where we own a radio station, we would not be permitted to enter into a local marketing agreement with another radio station in the same
market if we could not own the brokered station under the multiple ownership rules, unless our programming on the brokered station constituted 15% or less of the brokered stations programming time on a weekly basis.  FCC rules also
prohibit a broadcast station from duplicating more than 25.0% of its programming on another station in the same broadcast service, that is AM-AM or FM-FM, through a local marketing agreement where the brokered and brokering stations which it owns or
programs serve substantially the same area.

Joint Sales Agreements.  Joint sales agreements (JSAs) permit broadcasters to sell advertising time on stations
owned by others.  In the past, the FCC has declined to consider JSAs as attributable media interests because they do not generally affect programming.  Presently, the FCC is considering revisions to its regulatory treatment of JSAs. 
If

14



---

##### Table of Contents

these revisions ultimately result in the attribution of additional stations in radio markets to us or our attributable owners, we may have to terminate JSAs or take other
steps to comply with the FCCs multiple ownership rules.

Programming and Operations.  The Communications Act requires broadcasters to serve the public interest.  The
FCC gradually has relaxed or eliminated many of the more formalized procedures it had developed in the past to promote the broadcast of certain types of programming responsive to the needs of a stations community of license.  A licensee
continues to be required, however, to present programming that is responsive to community problems, needs and interests and to maintain records demonstrating this responsiveness.  Complaints from listeners concerning a stations
programming often will be considered by the FCC when it evaluates renewal applications of a licensee, but listener complaints may be filed at any time.  Complaints are required to be maintained in the stations public file and generally
may be considered by the FCC at any time.  Stations also must pay regulatory and application fees and follow various rules promulgated under the Communications Act.  Those rules regulate, among other things, political advertising,
sponsorship identifications, the advertisement of contests and lotteries, obscene and indecent broadcasts and technical operations, including limits on human exposure to radio frequency radiation.

In November 2002, the FCC adopted new rules prohibiting employment discrimination by broadcast stations on the basis of race, religion, color, national origin and gender; and requiring broadcasters to implement programs
to promote equal employment opportunities at their stations.  Under these new equal opportunity rules, radio stations are expected to recruit community-wide for most full time job vacancies.  They must undertake certain long term
recruitment and training initiatives and file reports with the FCC on their efforts.

Proposed and Recent Changes.  Congress and the FCC may in the future consider and
adopt new laws, regulations and policies regarding a wide variety of matters that could affect, directly or indirectly, the operation, ownership and profitability of our radio stations, including the loss of audience share and advertising revenues
for our radio stations, and an inability to acquire additional radio stations or to finance those acquisitions.  These matters may include:

| |  | changes in the FCCs cross-interest, multiple ownership and attribution policies;                      
| | - | -------------------------------------------------------------------------------------------------------
| |   |                                                                                                        
| |  | regulatory fees, spectrum use fees or other fees on FCC licenses;                                      
| |   |                                                                                                        
| |  | foreign ownership of broadcast licenses;                                                               
| |   |                                                                                                        
| |  | revisions to the FCCs rules relating to political broadcasting;                                       
| |   |                                                                                                        
| |  | technical and frequency allocation matters; and                                                        
| |   |                                                                                                        
| |  | proposals to restrict or prohibit the advertising of beer, wine and other alcoholic beverages on radio.

The FCC has adopted standards for evaluating, authorizing and implementing terrestrial digital audio broadcasting technology, including in-band on-channel technology for AM and FM radio stations.  Digital audio
broadcastings advantages over traditional analog broadcasting technology include improved sound quality and the ability to offer a greater variety of auxiliary services.  In-band on-channel technology will permit an AM or FM station to
transmit radio programming in both analog and digital formats, or in digital only formats, using the bandwidth that the radio station is currently licensed to use.  It is unclear what effect digital audio broadcasting regulations will have on
our business or the operations of our radio stations.

The FCC has created a new low-power FM (LPFM) radio service, which operates at a maximum power of between 10 and 100 watts in the
existing FM commercial and noncommercial band.  LPFM stations are used by governmental and nonprofit organizations to provide noncommercial educational programming or public safety and transportation radio services.  No existing
broadcaster or other media entity, including us, is permitted to have an ownership interest or enter into any program or operating agreement with any LPFM station.  During the first two years of the new service, applicants must be based in the
area that they propose to serve.  Applicants will not be permitted to own more than one station nationwide during the initial two-year period.  After the initial two-year period, entities will be allowed to own up to five stations
nationwide, and after three years, the limit will be raised to ten stations nationwide.  A single person or entity may not own two LPFM stations whose transmitters are less than seven miles from each other.  The authorizations for the new
stations will not be transferable.

At this time, it is difficult to assess the competitive impact of the LPFM stations.  The LPFM stations must comply with certain technical requirements aimed
at protecting existing FM radio stations from interference, although we cannot be certain of the level of interference that LPFM stations will cause after they begin operating.  Moreover, if LPFM stations

15



---

##### Table of Contents

are licensed in the markets in which we operate our stations, the low-power stations may compete for listeners.  The LPFM stations may also limit our ability to obtain
new licenses or to modify our existing facilities, although FCC engineers have conducted interference testing and have concluded that the new 10-watt power LPFM stations will not produce unacceptable levels of interference to existing FM stations,
such as those owned by us.

Finally, the FCC has adopted procedures for the auction of broadcast spectrum in circumstances where two or more parties have filed for new or major change applications
which are mutually exclusive.  Such procedures may limit our efforts to modify or expand the broadcast signals of our stations.

Federal Antitrust Laws.  The agencies
responsible for enforcing the federal antitrust laws, the Federal Trade Commission and the Department of Justice, may investigate certain acquisitions.  We cannot predict the outcome of any specific FTC or Department of Justice
investigation.  Any decision by the FTC or the Department of Justice to challenge a proposed acquisition could affect our ability to consummate an acquisition or to consummate it on terms acceptable to us.

For an acquisition meeting certain size thresholds, the Hart-Scott-Rodino Act requires the parties to file Notification and Report Forms concerning antitrust issues with the FTC and the Department of Justice and to observe
specified waiting period requirements before consummating the acquisition.  If the investigating agency raises substantive issues in connection with a proposed transaction, then the parties frequently engage in lengthy discussions or
negotiations with the investigating agency concerning possible means of addressing those issues, including restructuring the proposed acquisition or divesting assets.  In addition, the investigating agency could file suit in federal court to
enjoin the acquisition or to require the divestiture of assets, among other remedies.  Acquisitions that are not required to be reported under the Hart-Scott-Rodino Act may be investigated by the FTC or the Department of Justice under the
antitrust laws before or after consummation.  In addition, private parties may under certain circumstances bring legal actions to challenge an acquisition under the antitrust laws.

As part of
its increased scrutiny of radio station acquisitions, the Department of Justice has stated publicly that it believes that local marketing agreements, joint sales agreements and other similar agreements customarily entered into in connection with
radio station transfers could violate the Hart-Scott-Rodino Act if such agreements take effect prior to the expiration of the waiting period under the Hart-Scott-Rodino Act.  Furthermore, the Department of Justice has noted that joint sales
agreements may raise antitrust concerns under Section 1 of the Sherman Act and has challenged joint sales agreements in certain locations.  The Department of Justice also has stated publicly that it has established certain revenue and audience
share concentration benchmarks with respect to radio station acquisitions, above which a transaction may receive additional antitrust scrutiny.  However, to date, the Department of Justice has also investigated transactions that do not meet or
exceed these benchmarks and has cleared transactions that do exceed these benchmarks.

Regulation of Outdoor Advertising

The outdoor
advertising industry is subject to governmental regulation at the federal, state and local levels.  Federal law, principally the Highway Beautification Act of 1965, established incentives for states to implement legislation to restrict
billboards located within 660 feet of, or visible from, interstate and primary highways, except in commercial or industrial areas.  Every state has adopted regulations at least as stringent as the provisions of the Highway Beautification Act,
including prohibitions on the construction of new billboards adjacent to federally-aided highways and the removal at the owners expense and without any compensation of any illegal signs on such highways.  The Highway Beautification Act,
and the various state statutes implementing it, require the payment of just compensation whenever government authorities require the removal from federally-aided highways of billboards that have been legally erected and maintained.

Numerous state and local jurisdictions have, in some cases, passed additional and more restrictive regulations on the construction, repair, upgrading, height, size and location of, and, in some instances,
content of advertising copy being displayed on outdoor advertising structures adjacent to federally-aided highways and other thoroughfares.  These regulations, often in the form of municipal building, sign or zoning ordinances, specify minimum
standards for the height, size and location of billboards.  In some cases, the construction of new billboards or relocation of existing billboards is prohibited.  Some jurisdictions also have restricted the ability to enlarge or upgrade
existing billboards, such as converting from wood to steel or from non-illuminated to illuminated structures.  From time to time governmental authorities order the removal of billboards by the exercise of eminent domain.  We may be unable
to obtain satisfactory compensation for the government-ordered removal of any of our structures.

Amortization of billboards has also been adopted in varying forms in certain jurisdictions. 
Amortization permits the billboard owner to operate its billboard as a non-conforming use for a specified period of time until it has recouped its

16



---

##### Table of Contents

investment, after which it must remove or otherwise conform its billboard to the applicable regulations at its own cost without any compensation.  Amortization and other
regulations requiring the removal of billboards without compensation have been subject to vigorous litigation in state and federal courts and cases have reached differing conclusions as to the constitutionality of these regulations.  To date,
regulations in our markets have not materially affected our operations.

As the owner, lessee or operator of various real properties and facilities, we are subject to various federal, state and
local environmental laws and regulations.  Historically, compliance with these laws and regulations has not had a material adverse effect on our business.  There can be no assurance, however, that compliance with existing or new
environmental laws and regulations will not require us to make significant expenditures of funds.

|ITEM 2. | PROPERTIES
|------- | ----------

Our principal executive offices are located at 6312 S. Fiddlers Green Circle, Suite 360E,
Englewood, Colorado 80111.  In each of our radio markets, we typically lease offices, studios and transmitter and antenna sites.  In each of our outdoor advertising markets, we typically lease or have easements on the property on which our
billboard and poster displays are located.

No single facility is material to us.  We believe that our facilities are generally in good condition and suitable for our operations. 
However, we continually look for opportunities to upgrade our facilities and may do so in the future.

|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

We are involved in various legal and other proceedings which are incidental to the
conduct of our business. We do not believe that any of these proceedings, if adversely determined, would have a material adverse effect on our financial condition or results of operations.

|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE O
F SECURITY HOLDERS
|------- | ----------------------------------------------------

No matters were submitted to a vote of security holders during the fourth quarter of 2002.

PART II

|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|------- | ---------------------------------------------------------------------

All outstanding shares of our
common stock are held by our parent, NextMedia Group, Inc.  As of March 25, 2003, there were 3,000 shares of our common stock outstanding.

We have not paid any cash dividends in respect of
our common stock since our inception and we have no present intention to pay any dividends in the foreseeable future. Instead, we intend to retain earnings for working capital and to finance the expansion of our business.  Any payment of future
dividends will be at the discretion of our board of directors and will depend upon, among other factors, our earnings, financial condition, capital requirements, level of indebtedness and contractual restrictions, including the provisions of our
amended senior credit facility and provisions applicable to our 10.75% Senior Subordinated Notes due 2011.

The payment of future cash dividends, if any, would be made only from assets legally
available therefor, and would also depend on our financial condition, results of operations, current and anticipated capital requirements, plans for expansion, restrictions under then existing indebtedness and other factors deemed relevant by our
board of directors in its sole discretion.

Since our inception, we have not made any sales of equity securities that were not registered under the Securities Act of 1933, as amended.  We have
no compensation plans under which our equity securities are authorized for issuance.

|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The following table sets forth, for the periods and at the dates indicated, our
selected historical and consolidated financial data, in thousands of dollars, except per share data.  You should read this financial data in conjunction with Item 7. Managements Discussion and Analysis of Financial Condition and
Results of Operations and Item 8. Consolidated Financial Statements included in Parts II and IV, respectively, of this Annual Report on Form 10-K.

17



---

##### Table of Contents

|                                                     |                      | Year Ended December 31, |       
|---------------------------------------------------- | -------------------- | ----------------------- | ------
|                                                     |                      |                         |       
|                                                     |                      | 2000                    |       
|                                                     |                      |                         |       
|                                                     |                      | (in thousands)          |       
|Operating Data:                                      |                      |                         |       
|Net revenues                                         |                      | $                       | 39,820
|Operating expenses                                   |                      |                         | 25,913
|Corporate expenses                                   |                      |                         | 5,475 
|Depreciation and amortization                        |                      |                         | 4,325 
|Local marketing agreement fees(1)                    |                      |                         | 2,913 
|Impairment loss                                      |                      |                         |      
|                                                     |                      |                         |       
|Operating income (loss)                              |                      |                         | 1,194 
|Interest expense, net                                |                      |                         | (3,805
|Other income (expense), net                          |                      |                         | (38   
|Income tax expense                                   |                      |                         |      
|Discontinued operations                              |                      |                         | (189  
|                                                     |                      |                         |       
|                                                     | Net loss             |                         | $     
|                                                     |                      |                         |       
|Other Data:                                          |                      |                         |       
|Cash interest expense, net                           |                      | $                       | 3,606 
|Cash flows related to:                               |                      |                         |       
|                                                     | Operating activities |                         |       
|                                                     | Investing activities |                         |       
|                                                     | Financing activities |                         |       
|Capital expenditures                                 |                      |                         | 1,680 
|Balance Sheet Data (at end of period):               |                      |                         |       
|Cash and cash equivalents                            |                      |                         |       
|Working capital, excluding cash and cash equivalents |                      |                         |       
|Intangibles assets, net                              |                      |                         |       
|Total assets                                         |                      |                         |       
|Total debt                                           |                      |                         |       
|Total stockholders equity                           |                      |                         |       

|   
|---
|(1)

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Overview

Our business consists of two out-of-home media divisions: radio broadcasting and outdoor advertising.  Our radio
broadcasting business consists of radio stations for which we provide programming and sell on-air advertising time.  Our outdoor advertising business includes traditional outdoor advertising displays, such as bulletins and posters, as well as
alternative advertising displays that we install in public locations, including restaurants, health clubs, retail stores and entertainment venues.

Radio Broadcasting Division

We derive our radio broadcast revenues primarily from the sale of advertising time to local and national advertisers.  Our radio division operating expenses consist primarily of employee salaries and
commissions, programming expenses, advertising and promotional expenses, rental for studio premises, rental of transmission tower space and music license royalty fees.  We seek to control these expenses by centralizing certain functions, such
as finance, accounting, legal, human resources and management information systems and the overall programming management function and by requiring adherence to strict cost controls at the station level.

18



---

##### Table of Contents

Our radio advertising revenues generally reflect the advertising rates that our radio stations can charge and the number of advertisements that we can broadcast without
jeopardizing listener levels and resulting ratings.  We typically base our advertising rates upon demand for a stations advertising inventory and its ability to attract audiences in targeted demographic groups, as well as by the number of
stations competing in the market.

Most of our markets are mid-sized or suburban markets, which typically attract a larger percentage of advertising revenues from local, rather than national,
advertising.

The radio broadcast industry typically experiences seasonal revenue fluctuations due primarily to fluctuations in advertising expenditures by local and national advertisers, with
revenues typically being the lowest in the first calendar quarter of each year.  A radio stations operating results in any period also may be affected by advertising and promotional expenditures that do not necessarily produce revenues in
the period in which the expenditures are made.

Outdoor Advertising Division

We derive our outdoor advertising revenues primarily through
contracts with local and national advertisers.  Our outdoor division operating expenses consist primarily of employee salaries and commissions, rental of sites for advertising displays, costs for the installation of advertising frames,
maintenance and shipping costs, printing of advertisements and production costs.

Our outdoor advertising revenues reflect advertising rates prevailing in the relevant market, the location of our
displays and our available inventory.  We generally base our advertising rates on a particular displays exposure, or number of impressions delivered, in relation to the demographics of the particular market and its location
within that market.  Our outdoor advertising display contracts typically have terms ranging from three months to one year.

We estimate the number of impressions delivered by an outdoor
display, for example, by estimating the number of individuals viewing the site during a defined period.  We apply a similar formula for determining advertising rates for our other display products.  Because roadside bulletin displays are
large and generate a higher number of impressions than other outdoor products, advertising rates for bulletins are significantly higher than those for our other outdoor and alternative display products.

Critical Accounting Policies

Our consolidated financial statements are prepared in accordance with generally accepted accounting principles, which requires us to make
certain estimates and assumptions.  A summary of our significant accounting policies is provided in Note 1 to our consolidated financial statements.  The following section is a summary of certain aspects of those accounting policies that
both require our most difficult, subjective or complex judgments and are most important to the portrayal of our financial condition and results of operations.

Acquisitions.  We
account for our business acquisitions under the purchase method of accounting as required by Statement of Financial Accounting Standard (SFAS) No. 141, Business Combinations.  The total cost of acquisitions is allocated to the
underlying net assets, based on their respective estimated fair values.  The excess of the purchase price over the estimated fair values of the net assets acquired is recorded as goodwill and FCC licenses.  Determining the fair value of
assets acquired and liabilities assumed requires managements judgment and often involves the use of significant estimates and assumptions, including assumptions with respect to future cash inflows and outflows, discount rates, asset lives and
market multiples, among other items.  These estimates and assumptions affect future amortization expense and gains or losses recorded on the sale of properties.

Intangible Assets.We
record identified intangible assets with determinable lives at their fair value using our estimates and assumptions.  These estimates and assumptions affect future amortization expense and gains or losses recorded on the sale of
properties.  FCC licenses and goodwill represent the excess of cost over the fair value of tangible assets and intangible assets with determinable lives acquired in a business combination.  For indefinite lived intangibles related to
acquisition prior to July 1, 2001, amortization was provided on the straight-line method over the estimated useful lives of the related assets, primarily 40 years.

Impairment.  In
January 2002, we adopted SFAS No. 142, Goodwill and Other Intangible Assets (SFAS 142), which changes the accounting for goodwill and intangible assets with indefinite lives, such as FCC licenses, from an amortization method to an impairment-only
approach, and introduces a new model for determining impairment charges.  The new model requires us to compare the book value of the net assets of each reporting unit (principally our markets) to its estimated fair value.  Determining the
fair value of our reporting units requires managements judgment and often involves the use of significant estimates and assumptions, including assumptions with respect to, among other items, future cash inflows and outflows, discount rates,
market multiples and terminal values.

19



---

##### Table of Contents

Bad debt allowance.  We evaluate the collectibility of our accounts receivable based on a combination of factors.  In circumstances where we are aware of a
specific customers inability to meet its financial obligations, we record a specific reserve to reduce receivables to what we believe will be collected.  For all other customers, we recognize reserves based on historical experience of bad
debts as a percent of revenues for each business unit, adjusted for relative improvements or deteriorations in collectibility and changes in current economic conditions.

Income Taxes. 
We account for income taxes in accordance with SFAS No. 109, Accounting for Income Taxes.  Judgment is required in determining our provision for income taxes.  Our income tax provision is based on calculations and assumptions that are
subject to examination by many different tax authorities.  We adjust our income tax provision in the period it is probable that actual results will differ from our estimates.  Tax law and rate changes are reflected in the income tax
provision in the period in which such changes are enacted.

We record a valuation allowance to reduce our deferred tax assets to the amount that is likely to be realized.  While we consider
future taxable income, if any, in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize our deferred tax assets in the future in excess of its net recorded amount, an adjustment to the
deferred tax asset would increase income in the period a determination was made.  Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, an adjustment to the deferred tax
asset would be charged to income in the period such determination was made.

Factors Affecting Comparability

We commenced operations in
late-1999 when our predecessor by merger completed its first acquisition.  Our results of operations from period to period are not comparable because of the impact of the various acquisitions and dispositions that we have completed, as well as
our rapid build-up in personnel in anticipation of additional acquisitions.  Moreover, our expected growth through acquisitions is likely to continue to limit the comparability of our results of operations.

Results of Operations

The following tables present certain summary historical financial data in dollars and as a percentage of
net revenues for the periods indicated on a consolidated basis and for each of our out-of-home media divisions.

|                                    |  | Year Ended December 31, |       
|----------------------------------- |  | ----------------------- | ------
|                                    |  |                         |       
|                                    |  | 2000                    |       
|                                    |  |                         |       
|                                    |  | (dollars in thousands)  |       
|Consolidated Operating Data:        |  |                         |       
|Net revenues                        |  | $                       | 39,820
|Operating expenses                  |  |                         | 25,913
|Corporate expenses                  |  |                         | 5,475 
|Depreciation and amortization       |  |                         | 4,325 
|Local marketing agreement fees      |  |                         | 2,913 
|Impairment loss                     |  |                         |      
|                                    |  |                         |       
|Operating income (loss)             |  |                         | 1,194 
|Interest expense, net               |  |                         | (3,805
|Other income (expense), net         |  |                         | (38   
|Income tax expense                  |  |                         |      
|Discontinued operations             |  |                         | (189  
|                                    |  |                         |       
|Net loss                            |  | $                       | (2,838
|                                    |  |                         |       
|Radio Broadcasting Operating Data:  |  |                         |       
|Net revenues                        |  | $                       | 34,111
|Operating expenses                  |  |                         | 20,974
|Depreciation and amortization       |  |                         | 3,914 
|Local marketing agreement fees      |  |                         | 2,913 
|                                    |  |                         |       
|Segment operating income            |  | $                       | 6,310 
|                                    |  |                         |       
|Outdoor Advertising Operating Data: |  |                         |       
|Net revenues                        |  | $                       | 5,709 
|Operating expenses                  |  |                         | 4,939 
|Depreciation and amortization       |  |                         | 411   
|Impairment loss                     |  |                         |      
|                                    |  |                         |       
|Segment operating income (loss)     |  | $                       | 359   
|                                    |  |                         |       

20



---

##### Table of Contents

Comparison of Fiscal Year 2002 to Fiscal Year 2001

Net Revenues.  Consolidated net revenues increased
$19.6 million to $91.3 million in 2002 from $71.7 million in 2001.  Radio net revenues increased $7.8 million to $64.1 million in 2002 from $56.3 million in 2001.  Outdoor advertising net revenues increased $11.9 million to $27.3 million
in 2002 from $15.4 million in 2001.  These increases were due primarily to our completion of acquisitions in 2001 and 2002, offset by a difficult advertising environment in the first half of 2002.

Operating Expenses.  Consolidated operating expenses increased $12.5 million to $59.3 million in 2002 from $46.8 million in 2001.  Radio operating expenses increased $3.2 million to $40.1 million in 2002 from
$36.9 million in 2001.  Outdoor advertising operating expenses increased $9.4 million to $19.3 million in 2002 from $9.9 million in 2001.  These increases were attributable primarily to our completion of acquisitions in 2001 and
2002.  As a percentage of net revenues, consolidated operating expenses decreased marginally from 65.3% to 65.0%.

Corporate Expenses.  Corporate expenses decreased $700,000 to $8.1
million in 2002 from $8.8 million in 2001.  This decrease was due primarily to reductions in salaries due to organizational changes in the fourth quarter of 2001.   As a percentage of net revenues, corporate expenses declined from
12.3% to 8.9% as we reduced corporate costs despite growth through acquisitions and operations.

Other Operating Expenses.  Consolidated depreciation and amortization decreased $5.6
million to $5.5 million in 2002 from $11.1 million in 2001.  Radio depreciation and amortization decreased $6.2 million to $3.5 million in 2002 from $9.7 million in 2001.  Outdoor advertising depreciation and amortization increased
$600,000 to $2.0 million in 2002 from $1.4 million in 2001.  The decrease in radio depreciation and amortization was attributable primarily to the adoption of SFAS 142, which required that goodwill and intangible assets with indefinite
useful lives no longer be amortized.  As a result, we ceased the amortization of FCC licenses and goodwill.  The increase in outdoor depreciation and amortization was attributable to the acquisitions during the year which resulted in the
addition of depreciable fixed assets and definite lived intangibles which are amortized over their useful lives.

In the fourth quarter, we conducted our annual evaluation of goodwill and
identifiable intangible assets pursuant to SFAS 142.  As a result of this evaluation, we recorded a $43.0 million non-cash impairment loss on goodwill related to our outdoor advertising assets.  The non-cash impairment of our goodwill was
primarily caused by unfavorable economic conditions in the outdoor advertising markets in which we operated during 2002.  These weak market conditions adversely impacted the cash flow projections used to determine the fair value of our
reporting units and resulted in the non-cash impairment of goodwill related to those reporting units.

Interest and Other Income (Expense) Net.Interest expense, net, increased to
$22.4 million in 2002 from $15.8 million in 2001 due to indebtedness incurred in connection with our acquisitions.  Other income (expense), net increased to $1.4 million in 2002 as a result of gains on our interest rate swap
arrangements.

Income Tax. In connection with the adoption of SFAS 142 and suspension of amortization of FCC licenses and goodwill, we expected that our deferred tax liabilities would not
reverse within our net operating loss carry-forward period.  Accordingly, on January 1, 2002, we recorded a one time non-cash charge of $11,600 to deferred tax expense to establish an additional valuation allowance against our deferred tax
assets.  We recorded additional deferred tax expense throughout the year to establish a valuation allowance against net operating loss carry-forwards generated by amortization of goodwill and broadcast licenses that is deductible for tax
purposes, but is no longer amortized.

This deferred tax expense was partially offset by the tax benefit associated with the $43.0 million impairment loss on goodwill.  As a result of the
impairment loss, a significant portion of our deferred tax liability, resulting from the difference between book and tax amortization of goodwill, was reversed.  Consequently, we recorded a deferred tax benefit of $15.4 million during the
fourth quarter offsetting previously recognized expense of $19.7 million.

Discontinued Operations.  In the second quarter of 2002, we entered into an agreement to sell the assets
of radio stations, WYOO-FM, WPCF-AM, WQJM-FM, WILN-FM and WYYX-FM in exchange for approximately $5.5 million.  This sale was completed in January 2003.  The assets sold consist primarily of FCC licenses, broadcast equipment and accounts
receivable.  We recorded a loss of approximately $3.3 million in discontinued operations in the second quarter for the difference between the carrying value of this reporting unit and the expected proceeds of the sale, less expected selling
costs.  No tax benefit was recognized in connection with this loss.  We classified the remaining carrying value of

21



---

##### Table of Contents

the assets to be sold as held for sale on the balance sheet and the results of operations for this reporting unit have been classified as discontinued operation in all periods
presented.  During the year ended December 31, 2002, these assets generated net revenues of approximately $807,000.  Management decided to sell these assets because we believe there are alternative uses of capital which may provide a
higher return on investment.

Net Loss.  Consolidated net loss increased $42.6 million to $53.5 million in 2002 from $10.9 million in 2001 as a result of the factors described
above.

Comparison of Fiscal Year 2001 to Fiscal Year 2000

Net Revenues.  Consolidated net revenues increased $31.9 million
to $71.7 million in 2001 from $39.8 million in 2000.  Radio net revenues increased $22.2 million to $56.3 million in 2001 from $34.1 million in 2000.  Outdoor advertising net revenues increased $9.7 million to $15.4 million in 2001 from
$5.7 million in 2000.  These increases were due primarily to our completion of acquisitions in 2000 and 2001.

Operating Expenses.  Consolidated operating expenses increased $20.9
million to $46.8 million in 2001 from $25.9 million in 2000.  Radio operating expenses increased $15.9 million to $36.9 million in 2001 from $21.0 million in 2000.  Outdoor advertising operating expenses increased $5.0 million to $9.9
million in 2001 from $4.9 million in 2000.  These increases were attributable primarily to our completion of acquisitions in 2000 and 2001 and approximately $225,000 in costs associated with organizational changes.  As a percentage of net
revenues, consolidated operating expenses increased marginally from 65.1% to 65.3%.

Corporate Expenses.  Corporate expenses increased $3.3 million to $8.8 million in 2001 from $5.5
million in 2000.  This increase was due primarily to higher salary, office and administrative costs made necessary by the higher volume of business and administration resulting from increased infrastructure requirements associated with our
numerous acquisitions in 2000 and 2001.  As a percentage of net revenues, corporate expenses declined from 13.7% to 12.3%.

Other Operating Expenses.  Consolidated depreciation and
amortization increased $6.8 million to $11.1 million in 2001 from $4.3 million in 2000.  Radio depreciation and amortization increased $5.8 million to $9.7 million in 2001 from $3.9 million in 2000.  Outdoor advertising depreciation and
amortization increased $1.0 million to $1.4 million in 2001 from $411,000 in 2000.  These increases were due primarily to the acquisition of radio stations and outdoor advertising business in 2000 and 2001.  Local marketing agreement fees
decreased from $2.9 million to $20,000 in 2001 due to a reduction in radio acquisitions preceded by local marketing agreements.  Upon our acquisition of assets previously operated under a local marketing agreement, we no longer pay the
associated local marketing agreement fees.

Interest and Other Income (Expense) Net.Interest expense, net, increased to $15.8 million in 2001 from $3.8 million in 2000 due to
indebtedness incurred in connection with our acquisitions.  Other income (expense), net increased to $574,000 in 2001 as a result of gains on asset dispositions during the year.

Net
Loss.  Consolidated net loss increased $8.1 million to $10.9 million in 2001 from $2.8 million in 2000 as a result of the factors described above.

Liquidity and Capital Resources

Sources and Uses of Funds

Our cash
and cash equivalents balance at December 31, 2002 was approximately $14.4 million compared to $30.5 million at December 31, 2001.  The decrease was due primarily to acquisitions, capital expenditures and financing costs partially offset by cash
from operations and previously committed equity capital contributions.

Net cash provided by (used in) operating activities was $(302,000) and $9.5 million in 2002 and 2001, respectively.  The
decrease in our net cash provided by operating activities was due primarily to the incurrence of additional indebtedness and the related interest expense and growth in accounts receivable and other working capital due to acquisitions completed
during 2001 and 2002.  During the second half of 2002 and January 2003, we completed several acquisitions funded substantially with equity contributions, which we expect to have a positive impact upon ongoing cash from operations.

As of December 31, 2002 we had net operating loss carry forwards of approximately $68.5 million, which are available to reduce future federal and state income taxes.  The federal net operating loss
carry forwards begin to expire at various times commencing in 2020.

22



---

##### Table of Contents

Net cash provided  by financing activities was $27.6 million and $134.7 million in 2002 and 2001, respectively.  Net cash used in investing activities was $43.3
million and $114.6 million in 2002 and 2001, respectively.  These cash flows primarily reflect borrowings, capital contributions and expenditures for acquisitions and dispositions.

We use a
significant portion of our capital resources to consummate acquisitions.  Through December 31, 2002, we funded our acquisitions from the following sources: equity capital contributions of approximately $327.0 million from NextMedia Investors,
funded by equity investments from several private investment funds and our senior management, and aggregate borrowings of approximately $200.0 million.  We expect to obtain financing for future acquisitions through the incurrence of debt,
additional equity contributions, internally generated funds or a combination of the foregoing.  There can be no assurance, however, that external financing will be available to us on terms we consider favorable or that cash flow from operations
will be sufficient to fund our ongoing liquidity requirements.

In July 2001, GS Capital Partners 2000, L.P. and related funds committed to contribute $75.0 million to NextMedia Investors in
exchange for Class A membership interests in NextMedia Investors.  GS Capital Partners 2000 and its related funds agreed to make contributions over time, pursuant to the Second Amended and Restated Limited Liability Company Agreement of
NextMedia Investors to enable us to fund investments and, so long as the leverage ratio (as defined in our senior credit facility) is not less than 6.0 to 1.0, to enable us to pay certain costs and expenses relating to our operations and to repay
any indebtedness.  In January 2003, we received the final $27.1 million of the original commitment.

On July 31, 2000, we entered into a $125.0 million revolving senior credit
facility.  Amounts available under the senior credit facility begin decreasing quarterly, commencing in October 2003.  The senior credit facility bears interest at floating rates and matures on July 31, 2007.  In connection
with the offering of our 10.75% Senior Subordinated Notes due 2011, the total loan commitments under the senior credit facility were reduced to $100.0 million.  Pursuant to the sixth amendment to the senior credit facility, the total loan
commitments under the senior credit facility were reduced to $75.0 million, the interest rates payable thereunder were adjusted to provide for an increased interest rate based on the aggregate principal amount of debt outstanding from time to time
under the facility, and certain financial covenants related to senior leverage, total leverage and interest coverage were relaxed.  Amounts available for borrowing under the senior credit facility are determined based on certain leverage
requirements.

The credit facility amendments discussed above became effective on January 6, 2003 in connection with the completion of the previously announced acquisition of four FM radio
stations and one AM radio station operating in the Saginaw/Bay City/Midland, Michigan market from Wilks Broadcasting, LLC for $55.5 million.  We financed $26.0 million of the purchase price with borrowings under the senior credit facility, and
funded the balance with the remainder of the previously committed equity contributions.

On January 31, 2003, we completed our purchase of three additional FM stations and one additional AM
station as an add-on to our existing stations in the Sherman/Dennison, Texas and Ardmore, Oklahoma market for $5.5 million.  Simultaneously, we completed the disposition of five radio stations in the Panama City, Florida market for
approximately $5.5 million.

In February 2003, we completed the acquisition of certain outdoor advertising assets in New Jersey for approximately $4.7 million.  We funded this acquisition
with proceeds from additional borrowings under the senior credit facility.

Our senior credit facility contains customary restrictive covenants that, among other things, limit our ability to incur
additional indebtedness and liens in connection therewith, pay dividends and make capital expenditures above specified limits.  Under the senior credit facility, we must satisfy specified financial covenants, such as a maximum total leverage
ratio, a maximum senior leverage ratio and a minimum ratio of consolidated EBITDA to consolidated net cash interest expense.  As of December 31, 2002, we were in compliance with all of these covenants.  After taking into account our
restrictive covenants, as of March 1, 2003, we had approximately $10.0 million of borrowing capacity on our credit facility.

Capital expenditures in the year ended December 31, 2002 decreased to
$6.4 million from approximately $7.1 million for the year ended December 31, 2001 due to reduced expenditures for the consolidation of radio broadcasting facilities.  The following table sets forth our capital expenditures for the twelve months
ended December 31, 2002.  Recurring capital expenditures are related to the maintenance of our existing broadcast facilities and outdoor structures.  Non-recurring capital expenditures are related primarily to radio signal upgrades and
facility consolidations.  Revenue producing capital expenditures are related to the construction of new outdoor structures which management believes will generate future revenue.

23



---

##### Table of Contents

|                  |                            | Twelve Months Ended  December 31, 2002 |      
|----------------- | -------------------------- | -------------------------------------- | -----
|                  |                            |                                        |      
|                  |                            | (in thousands)                         |      
|Recurring         |                            | $                                      | 1,489
|Non-recurring     |                            |                                        | 1,017
|Revenue producing |                            |                                        | 3,935
|                  |                            |                                        |      
|                  | Total capital expenditures |                                        | $    
|                  |                            |                                        |      
|                  |                            |                                        |      

On July 5, 2001, we completed an offering of $200.0 million of our 10.75% senior subordinated notes due 2011.  Under the terms of the notes, semi-annual interest
payments of approximately $10.8 million are due January 1 and July 1 of each year.  The indenture governing the notes contains certain restrictive covenants that, among other things, limit our ability to incur additional indebtedness
and pay dividends. As of December 31, 2002, we were in compliance with all these covenants.

The following table sets forth future payments due under our debt and lease obligations as of
December 31, 2002 (in thousands):

|                    |  | 103⁄4% Senior Subordinated Notes(1) |         | Non-Cancellable Operating Leases |   | Total  | 
|------------------- |  | --------------------------------- | ------- | -------------------------------- | - | ------ | 
|                    |  |                                   |         |                                  |   |        | 
|                    |  |                                   |         |                                  |   |        | 
|2003                |  |                                   |        |                                  | $ | 6,035  | 
|2004                |  |                                   |        |                                  |   | 5,016  | 
|2005                |  |                                   |        |                                  |   | 4,564  | 
|2006                |  |                                   |        |                                  |   | 3,811  | 
|2007 and thereafter |  |                                   | 200,000 |                                  |   | 24,487 | 
|                    |  |                                   |         |                                  |   |        | 
|                    |  | $                                 | 200,000 |                                  | $ | 43,913 | 
|                    |  |                                   |         |                                  |   |        | 

| |    
| | ---
| | (1)

We
believe that cash from operations, together with available borrowings under our senior credit facility, will be sufficient to permit us to meet our financial obligations and to fund our existing operations for the foreseeable future.

On November 7, 2002, Standard & Poors Ratings Services placed our B+ corporate credit rating on credit watch with negative implications.  If we were downgraded by Standard & Poors, our
ability to raise capital on acceptable terms or at all could be impaired.

Inflation

To date, our results of operations have not been affected materially by inflation.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board issued Statement of Financial
Accounting Standards (FASB) No. 143, Accounting for Asset Retirement Obligations (SFAS 143).  SFAS 143 applies to legal obligations associated with the retirement of long-lived assets that result from acquisition, construction, development
and/or the normal operation of a long-lived asset.  SFAS 143 is effective for financial statements for fiscal years beginning after June 15, 2002.  We are required to adopt this statement in the first quarter of 2003.  Management does
not believe adoption of this statement will materially impact our financial position or results of operations.

In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44,
and 64, Amendment of FASB Statement No. 13, and Technical Corrections (SFAS 145).  SFAS 145 rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt and FASB Statement No. 64, Extinguishments of Debt Made to Satisfy
Sinking-Fund Requirements.  SFAS 145 also rescinds FASB Statement No. 44, Accounting for Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease
modifications that have economic effects that are similar to sale-leaseback transactions.  SFAS 145 also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or describe their applicability
under changed conditions.  Management does not believe the adoption of this statement will have a material impact on our financial position, cash flows of results of operations.

In July 2002,
the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 146,  Accounting for Costs Associated with Exit or Disposal Activities (SFAS 146).  SFAS 146 addresses the accounting and

24



---

##### Table of Contents

reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for Certain Employees
Terminations Benefits and Other Costs to Exit an Activity.  It also substantially nullifies EITF Issue No. 88-10, Costs Associated with Lease Modification or Termination.  SFAS 146 is effective for exit or disposal activities after
December 31, 2002.  Management does not believe that the adoption of this statement will materially impact our financial position or results of operations.

In November 2002, the Financial
Accounting Standards Board issued Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45).  FIN  45 applies to contracts or
indemnification agreements that contingently require the guarantor to make payments to the guaranteed party based on changes in an underlying that is related to an asset, liability, or an equity security of the guaranteed party.  The disclosure
requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002.  FIN 45s initial recognition and initial measurement provisions are applicable on a prospective basis to guarantees
issued or modified after December 31, 2002, irrespective of the guarantors fiscal year-end.  We adopted the disclosure requirements of FIN 45 for our 2002 financial statements.  Management does not believe that adoption of the
initial recognition and initial measurement requirements of FIN 45 will materially impact our financial position or results of operations.

On December 31, 2002, the Financial Accounting Standards
Board issued Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (SFAS 148).  SFAS 148 amends Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation
(SFAS 123), to provide alternative methods of transition to SFAS 123 fair value method of account for stock-based employee compensation.  SFAS 148 also amends the disclosure provisions of SFAS 123 and Accounting Principles Board Opinion No. 28,
Interim Financial Reporting, to require disclosures in the summary of significant account policies of the effects of an entitys accounting policy with respect to stock-based employee compensation on reported net income and earnings per share
in annual and interim financial statements.  SFAS 148 does not amend SFAS 123 to require companies to account for employee stock options using the fair value method.  As we do not have stock-based employee compensation, SFAS 148 has no
impact on our financial position or results of operations.

In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46 (FIN 46), Consolidation of Variable Interest
Entities, which is effective immediately for all enterprises with variable interests in variable interest entities created after January 31, 2003.  FIN 46 must be applied to variable interests in variable interest entities created before
February 1, 2003 beginning in the first interim period beginning after June 15, 2003.  Management does not believe that adoption of FIN 46 will materially impact our financial position or results of operations.

|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

In January 2002, we entered into two
interest rate swap agreements pertaining to debt under our senior credit facility with an aggregate notional amount of $75.0 million.  Pursuant to the swap arrangements, we will pay interest on the notional amount at a floating rate based on
LIBOR and we will receive a fixed rate of 10.75% on the notional amount until the expiration of the agreements in January 2004.  For every 0.5% increase in interest rates, we would experience an increase of approximately $375,000 in annual
interest expense and, to the extent that the three month LIBOR plus 7.3% exceeds 10.75% in the future, we would be required to pay amounts in excess of the fixed payments we receive under the swap arrangements.  We will recognize quarterly
income or expense to record the swap arrangements at fair value.

Our remaining long-term debt has a fixed interest rate.  Consequently, we do not believe we are currently exposed to any
material interest rate or market risk in connection with our remaining long-term debt.

|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

The consolidated financial statements and related notes are included in Part IV of this Form 10-K, beginning on page F-1.

|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None.

25



---

##### Table of Contents

PART III

|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------

The names of our executive officers, directors and
senior officers and their respective ages and positions are as follows:

|Name                 |  | Age |  | Position                                                                     
|-------------------- |  | --- |  | -----------------------------------------------------------------------------
|                     |  |     |  |                                                                              
|Carl E. Hirsch       |  | 56  |  | Director, Executive Chairman of the Board                                    
|Steven Dinetz        |  | 56  |  | Director, President and Chief Executive Officer                              
|Sean Stover          |  | 40  |  | Senior Vice President and Chief Financial Officer                            
|Samuel Skip Weller |  | 47  |  | President and Co-Chief Operating Officer of the Radio Division               
|Jeffrey Dinetz       |  | 44  |  | Executive Vice President and Co-Chief Operating Officer of the Radio Division
|Jim Matalone         |  | 41  |  | President and Chief Operating Officer of the Outdoor Division                
|Schuyler Hansen      |  | 35  |  | Chief Accounting Officer, Treasurer and Assistant Secretary                  
|Matthew Leibowitz    |  | 52  |  | Secretary                                                                    
|Steven M. Smith      |  | 38  |  | Vice President-Finance                                                       

Carl E. Hirsch has been our Executive Chairman of the Board
since our inception and Executive Chairman of the Board of NextMedia Investors LLC since its inception.  From February 1997 to March 1999, Mr. Hirsch was President and Chief Executive Officer of OmniAmerica, Inc., a broadcast and
telecommunications tower company.  From January 1991 to February 1997, Mr. Hirsch was the Chairman and Chief Executive Officer of OmniAmerica Group, a multimarket radio station group operator.

Steven Dinetz has been our President and Chief Executive Officer since our inception and President and Chief Executive Officer of NextMedia Investors LLC since its inception.  From October 1998 to March 1999,
Mr. Dinetz was the President and Chief Operating Officer of Capstar Broadcasting Company.  From 1993 to 1997, Mr. Dinetz was President and Chief Executive Officer of Chancellor Broadcasting.

Sean Stover has been our Senior Vice President and Chief Financial Officer since our inception.  From October 1996 to November 1999, Mr. Stover was a partner in the mergers and acquisitions practice of
PricewaterhouseCoopers LLP.  Mr. Stover has an MBA from Northwestern Universitys Kellogg Graduate School of Business.

Samuel Skip Weller has been President and Co-Chief
Operating Officer of our radio division since our inception.  From September 1998 to October 1999, Mr. Weller was retired.  From January 1996 to September 1998, Mr. Weller was Executive Vice President and
Regional Manager for Chancellor Media Corporation and AMFM, Inc., overseeing 24 radio stations in Denver, Phoenix, Pittsburgh, Long Island and Sacramento.

Jeffrey Dinetz has been the Executive
Vice President and Co-Chief Operating Officer of our radio division since January 2001.  From October 1997 to December 1999, Mr. Dinetz was a Vice President and Regional Manager of the midwestern markets of Connoisseur
Communications.  From January 1996 to September 1997, he was Vice President and General Manager of WHTZ-FM for Chancellor Broadcasting Company.  Jeffrey Dinetz is the nephew of Steven Dinetz.

Jim Matalone has been the President and Chief Operating Officer of the outdoor division since February 2001.  From April 1999 to May 2000, Mr. Matalone served as the Chief Operating Officer of
Advantage Outdoor Inc. From October 1996 to April 1999, Mr. Matalone served as the Northeast Regional Manager for Universal Outdoor Holdings.  From April 1994 to September 1996, Mr. Matalone served as general
manager for Trade Advantage, a division of PLA, an outdoor advertising company.

Schuyler Hansen has been our Treasurer, Chief Accounting Officer and Assistant Secretary since
September 2001.  From July 1999 to September 2000, Mr. Hansen was Senior Vice President and Chief Accounting Officer of AMFM Inc., formerly Chancellor Broadcasting Company.  Prior to that, Mr. Hansen was a Director
in the mergers and acquisitions practice of PricewaterhouseCoopers LLP.  Mr. Hansen has an MBA from the University of Texas at Austin Graduate School of Business.

Matthew Leibowitz has
been our Secretary since our inception.  Since 1981, Mr. Leibowitz has run the law firm of Leibowitz & Associates, P.A., which he founded.  Mr. Leibowitz has a J.D.  from the University of Miami School of Law.

Steven M. Smith has been our Vice President of Finance since our inception.  From February 1997 to March 1999, Mr. Smith was the Vice President of Finance and Assistant Secretary for
OmniAmerica, Inc. From January 1992 to February 1997, Mr. Smith was Vice President of Finance for OmniAmerica Group.

26



---

##### Table of Contents

|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

The following table sets forth, for the year ended December 31, 2002, the
compensation paid to the chief executive officer and the other four most highly-paid executives in 2002.  We have not granted any stock options.

|                            |                                                   | Annual Compensation |     
|--------------------------- | ------------------------------------------------- | ------------------- | ----
|                            |                                                   |                     |     
|Name and Principal Position |                                                   | Year                |     
|                            |                                                   |                     |     
|Carl E. Hirsch              |                                                   |                     | 2002
|                            | Executive Chairman of the Board                   |                     |     
|                            |                                                   |                     | 2000
|Steven Dinetz               |                                                   |                     | 2002
|                            | President and Chief Executive Officer             |                     |     
|                            |                                                   |                     | 2000
|Sean Stover                 |                                                   |                     | 2002
|                            | Senior Vice President and Chief Financial Officer |                     |     
|                            |                                                   |                     | 2000
|Samuel Weller               |                                                   |                     | 2002
|                            | President and Co-Chief Operating Officer of       |                     |     
|                            | the Radio Division                                |                     |     
|Jeffrey Dinetz              |                                                   |                     | 2002
|                            | Executive Vice President and CO-Chief Operating   |                     |     
|                            | Officer of the Radio Division                     |                     |     

|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|-------- | --------------------------------------------------------------

Our parent company, NextMedia Group, Inc.,
owns 100% of our outstanding shares of common stock.  NextMedia Group, Inc. is a wholly owned subsidiary of NextMedia Investors LLC.

The following table sets forth the amount of NextMedia
Investors LLC membership interests beneficially owned by our directors as of March 25, 2002.

|Title of Class |  | Name of Beneficial Owner |                | Amount and Nature of Beneficial Ownership |  | Percent of Class                             | 
|-------------- |  | ------------------------ | -------------- | ----------------------------------------- |  | -------------------------------------------- | 
|               |  |                          |                |                                           |  |                                              | 
|Class A        |  |                          | Carl E. Hirsch |                                           |  | 12.2 million of membership interests, direct | 
|Class B        |  |                          |                |                                           |  | 13.6 units, direct                           | 
|Class A        |  |                          | Steven Dinetz  |                                           |  | 12.2 million of membership interests, direct | 
|Class B        |  |                          |                |                                           |  | 13.6 units, direct                           | 

|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------

NextMedia Investors Limited Liability Company
AgreementNextMedia Investors was established pursuant to a limited liability company agreement, dated as of February 28, 2000, and amended and restated as of April 17, 2000 and as of June 13, 2001.  The NextMedia
Investors limited liability company agreement provides for three classes of membership interests: Class A, Class B and Class C membership interests.

The Class A members consist of Thomas Weisel
Capital Partners, L.P., Weston Presidio Capital III, LP, Alta Communications VIII, LP, GS Capital Partners 2000, LP, PNE Media LLC and their respective affiliates, Steven Dinetz, Carl E. Hirsch and certain of the other Class B members listed
below.  Under the terms of the agreement, each Class A member has made capital contributions to fund investment opportunities.

The Class B members consist of Steven Dinetz, Carl E. Hirsch,
Samuel Weller, Jeffrey Dinetz, Sean Stover, Schuyler Hansen, Allen Stieglitz, Steven Smith, Matthew Leibowitz, James Matalone, Scot McArtor, Bruce Washburn and Michael Morrill. Approximately 53.0 percent of the authorized Class B membership
interests are currently issued and outstanding.  The Class B

27



---

##### Table of Contents

Members are not required to make capital contributions to NextMedia Investors in their capacity as Class B members.

Under
the terms of the agreement, NextMedia Investors may issue non-voting Class C membership interests.  Currently there are thirteen Class C members representing an aggregate deemed capital contribution of approximately $10.0 million.  The
Class C members are not required to make additional capital contributions to NextMedia Investors.

In the event that NextMedia Investors makes any distribution, the distribution will be paid first
to certain Class A and Class C members based on a formula set forth in the agreement, generally until such members have recovered their total contributions.  A portion of the excess over amounts contributed by Class A and Class C members in
addition to a portion of the excess over amounts contributed by Class A members and Class C members prior to June 13, 2001 and before the distribution of other contributed amounts will be distributed to the Class B members based on a formula
set forth in the agreement, and the Class A members and Class C members will be entitled to the remaining amounts.  In general, the portion to be received by the Class B members, which will be allocated among them in proportion to their
respective Class B membership interests, will equal approximately 13.7% with respect to capital contributed or committed as of the date hereof.  This percentage will decline in accordance with the terms of the agreement in the event that
additional equity is contributed after the date hereof.

Under the terms of the limited liability company agreement, the board of directors of NextMedia Investors shall be comprised of nine seats,
two of which may be designated by Thomas Weisel Capital Partners, two of which may be designated by the holders of the Class B interests who are Management Members (as such term is defined in the NextMedia Investors limited liability company
agreement), one of which may be designated by Weston Presidio Capital, one of which may be designated by Alta Communications, two of which may be designated by GS Capital Partners.  The board seats designated by GS Capital Partners are
nonvoting

Financial Advisory AgreementEach of NextMedia Group, Inc., our direct parent, and NextMedia Outdoor, Inc., our subsidiary, was a party to a Financial Advisory Agreement, dated
as of March 6, 2000, with the Class A members of NextMedia Investors and certain members of our management, including Carl E. Hirsch, Steven Dinetz, Sean Stover, Samuel Weller, Allen Stieglitz, Steven Smith and Jeffrey Dinetz, under which
NextMedia Group and NextMedia Outdoor retained each of these parties to provide financial advisory services in connection with transactions.  In exchange for services provided under the agreement, NextMedia Group or NextMedia Outdoor, as
applicable, agreed to pay the advisors a cash fee representing an aggregate of 1.0% of the value of any transaction valued at $10.0 million or more.  The advisors agreed to share in any such compensation as provided in the agreement.  In
2000, NextMedia Group accrued an aggregate of $2.6 million in fees under the agreement, which were subsequently waived and treated as a capital contribution.  The agreement was terminated as of June 13, 2001, and no further fees are
payable thereunder.

Management NotesTo fulfill their capital commitments under the NextMedia Investors amended and restated limited liability company agreement, each of Carl E. Hirsch
and Steven Dinetz executed a promissory note, dated as of December 31, 2000, in the amount of $173,460, payable to NextMedia Investors.  The notes bear interest at a maximum rate of 7% per annum and mature on December 31, 2005. 
Each note is secured by, among other things, the rights of the borrower thereunder in the Class A membership interests of NextMedia Investors and the dividends or distributions from those membership interests.

To secure their obligations under the promissory notes, each of Messrs. Hirsch and Dinetz entered into a pledge agreement with NextMedia Investors, also dated as of December 31, 2000.

PART IV

|ITEM 14. | CONTROLS AND PROCEDURES
|-------- | -----------------------

Based on their evaluation of our disclosure controls and procedures conducted within
90 days of the date of filing this report on Form 10-K, our principal executive officer and our principal financial officer have concluded that, as of the date of their evaluation, our disclosure controls and procedures (as defined in Rules
13a-14(c) and 15d-14(c) promulgated under the Securities Exchange Act of 1934, as amended) are effective.

There have been no significant changes in our internal controls or in other factors that
could significantly affect the internal controls subsequent to the date of their evaluation in connection with the preparation of this annual report on Form 10-K.

28



---

##### Table of Contents

|ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES and REPORTS ON FORM 8-K
|-------- | ---------------------------------------------------------------

| | (a)                                                                                                     | Documents filed as part of this report:
| | ------------------------------------------------------------------------------------------------------- | ---------------------------------------
| |                                                                                                         |                                        
| | 1.  Financial Statements. See Index to Consolidated Financial Statements on page F-1 of this Form 10-K.
| |                                                                                                        
| | 2.  Financial Statement Schedules.  None.                                                              
| |                                                                                                        
| | 3.  Exhibits:                                                                                          
| |                                                                                                        
| | Exhibit Number                                                                                          |                                        
| |                                                                                                         |                                        
| | 3.01*                                                                                                   |                                        
| | 3.02*                                                                                                   |                                        
| | 3.03*                                                                                                   |                                        
| | 4.01*                                                                                                   |                                        
| | 4.02*                                                                                                   |                                        
| | 4.03*                                                                                                   |                                        
| | 4.04+                                                                                                   |                                        
| | 4.05+                                                                                                   |                                        
| | 10.01*                                                                                                  |                                        
| | 10.02*                                                                                                  |                                        
| | 10.03*                                                                                                  |                                        
| | 10.04*                                                                                                  |                                        
| | 10.05*                                                                                                  |                                        
| | 10.06+                                                                                                  |                                        
| | 10.07**                                                                                                 |                                        
| | 10.08*                                                                                                  |                                        
| | 10.09*                                                                                                  |                                        
| | 10.10*                                                                                                  |                                        
| | 10.11*                                                                                                  |                                        
| | 10.12*                                                                                                  |                                        
| | 10.13*                                                                                                  |                                        
| |                                                                                                         |                                        

29



---

##### Table of Contents

| | Exhibit Number |  | Description                                                                                                                                                                                                                                                                                   
| | -------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |                |  |                                                                                                                                                                                                                                                                                               
| | 10.14*         |  | Asset Purchase Agreement, dated as of December 6, 1999, between NextMedia Group, LLC and Salt Broadcasting LLC.                                                                                                                                                                               
| | 10.15*         |  | Asset Purchase Agreement, dated as of February 11, 2000, among NextMedia Group, LLC and Pinnacle Broadcasting Company, Inc., WSOY Decatur, Inc., Pinnacle Southeast, Inc.,
Pinnacle Myrtle Corp., Atlantic Towers, Inc., El Paso and Lubbock, Inc., WFXC & WDUR, Inc., and Pinnacle S.C., Inc.
| | 10.16*         |  | Asset Purchase Agreement, dated as of February 16, 2000 between NextMedia Group, LLC and Hirsch Broadcasting Group, LP.                                                                                                                                                                       
| | 10.17*         |  | Asset Purchase Agreement, dated as of February 22, 2000, among NextMedia Group, LLC and Lake Broadcasting, Inc. and Red River Radio, Inc.                                                                                                                                                     
| | 10.18*         |  | Asset Purchase Agreement, dated as of May 11, 2000, between NextMedia Group, Inc. and AJ Indoor Advertising, Inc.                                                                                                                                                                             
| | 10.19*         |  | Asset Purchase Agreement, dated as of June 15, 2000, between NextMedia Group, Inc. and Beaverkettle Company.                                                                                                                                                                                  
| | 10.20*         |  | Asset Purchase Agreement, dated as of June 30, 2000, between NextMedia Operating, Inc. and Belvidere Broadcasting, L.P.                                                                                                                                                                       
| | 10.21*         |  | Asset Purchase Agreement, dated as of June 30, 2000, between NextMedia Operating, Inc. and Pride Communications, LLC.                                                                                                                                                                         
| | 10.22*         |  | Asset Exchange Agreement, dated as of August 31, 2000, among NextMedia Operating, Inc. and Cumulus Broadcasting Inc., Cumulus Wireless Services, Inc., Cumulus Licensing Corp.,
and the Myrtle Beach Stations Trust.                                                                          
| | 10.23*         |  | Asset Purchase Agreement, dated as of August 31, 2000, between Myrtle Beach Stations Trust and Fidelity Broadcasting Corporation.                                                                                                                                                             
| | 10.24*         |  | KLAK-FM Option Agreement, dated as of October 10, 2000, among First Broadcasting Company, L.P., NextMedia Licensing, Inc. and NextMedia Operating, Inc.                                                                                                                                       
| | 10.25*         |  | Asset Purchase Agreement, dated as of December 28, 2000, among NextMedia Group II, Inc., NextMedia Licensing, Inc., Regent Broadcasting of Erie, Inc. and Regent Licensee of
Erie, Inc.                                                                                                       
| | 10.26*         |  | Asset Purchase Agreement, dated as of January 1, 2001, among NextMedia Operating, Inc. and NextMedia Licensing, Inc. and Radioworks, Inc., WFVR, Inc. and WKKD, Inc.                                                                                                                          
| | 10.27*         |  | Asset Purchase Agreement, dated as of January 31, 2001, among NextMedia Outdoor, Inc. and CityVision, LLC, CityVision Connecticut, LLC and CityVision Massachusetts,
LLC.                                                                                                                     
| | 10.28*         |  | Asset Purchase Agreement, dated as of January 31, 2001, between NextMedia Operating, Inc. and Fairview Radio, Inc.                                                                                                                                                                            
| | 10.29*         |  | Amendment No. 1 to the Asset Exchange Agreement, dated April 30, 2001, among NextMedia Operating, Inc. and Cumulus Broadcasting Inc., Cumulus Wireless Services, Inc., Cumulus
Licensing Corp., and the Myrtle Beach Stations Trust.                                                          
| | 10.30*         |  | Asset Purchase Agreement, dated as of June 13, 2001, between NextMedia Outdoor, Inc. and Great Advertising, LLC.                                                                                                                                                                              
| | 10.31*         |  | Asset Purchase Agreement, dated as of June 13, 2001, between NextMedia Outdoor, Inc. and Great Outdoor, Inc.                                                                                                                                                                                  
| | 10.32*         |  | Asset Purchase Agreement, dated as of June 13, 2001, between NextMedia Outdoor, Inc. and Media Displays, Inc.                                                                                                                                                                                 
| | 10.33*         |  | Contribution and Purchase and Sale Agreement, dated as of June 13, 2001, among NextMedia Investors, LLC, NextMedia Outdoor, Inc. and PNE Media, LLC.                                                                                                                                          
| | 10.34*         |  | Amendment No. 2 to Asset Purchase Agreement, dated as of August 7, 2001, among NextMedia Outdoor, Inc. and CityVision, LLC, CityVision Mid-America, LLC, CityVision Connecticut,
LLC and CityVision Massachusetts, LLC.                                                                       
| | 10.35*         |  | Asset Purchase Agreement, dated as of October 16, 2001, among Capital Advertising, Inc., Capital Media II, Inc., and Capital Outdoor, Inc. and NextMedia.                                                                                                                                     
| | 10.36*         |  | Asset Purchase Agreement, dated as of October 26, 2001 between Sailing Billboards Outdoor Media, LLC and NextMedia Outdoor, Inc.                                                                                                                                                              
| | 10.37*         |  | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Carl E. Hirsch.                                                                                                                                                                                            
| | 10.38*         |  | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Steven Dinetz.                                                                                                                                                                                             
| | 10.39*         |  | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Sean Stover.                                                                                                                                                                                               
| | 10.40*         |  | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Samuel Weller.                                                                                                                                                                                             

30



---

##### Table of Contents

| | Exhibit Number |                                                                                                    | Description                                                                                                                                                   
| | -------------- | -------------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------
| |                |                                                                                                    |                                                                                                                                                               
| | 10.41*         |                                                                                                    | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Jeffrey Dinetz.                                                            
| | 10.42*         |                                                                                                    | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Steven Smith.                                                              
| | 10.43*         |                                                                                                    | Employment Agreement, dated as of March 6, 2000, between NextMedia Group, Inc. and Schuyler Hansen.                                                           
| | 10.44*         |                                                                                                    | Employment Agreement, dated as of March 6, 2000, between NextMedia Outdoor, Inc., NextMedia Group, Inc. and James Matalone.                                   
| | 10.45*         |                                                                                                    | Employment Agreement, dated as of March 6, 2000, between NextMedia Outdoor, Inc., NextMedia Group, Inc. and Scot McArtor.                                     
| | 10.46+         |                                                                                                    | Purchase Agreement, dated as of October 30, 2002, by and among Wilks Broadcasting, LLC, Wilks License Co. LLC, NextMedia Operating, Inc. and NM Licensing LLC.
| | 21.1+          |                                                                                                    | List of subsidiaries of NextMedia Operating, Inc.                                                                                                             
| | 99.1+          |                                                                                                    | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.            
| | 99.2+          |                                                                                                    | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.            
| |                |                                                                                                    |                                                                                                                                                               
| |               
| | +              | Filed herewith.                                                                                   
| |                |                                                                                                   
| | *              | Incorporated herein by reference to our Registration Statement on Form S-4/A, dated April 8, 2002.
| |                |                                                                                                   
| | **             | Incorporated herein by reference to our quarterly report on Form 10-Q, dated November 14, 2002.   
| |                |                                                                                                   
| | (b)            | Reports on Form 8-K:                                                                              
| |                | None.                                                                                             
| |                |                                                                                                    |                                                                                                                                                               

31



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of
1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

| | NEXTMEDIA OPERATING, INC.
| | -------------------------
| | (Registrant)             
| |                          
| |                          
| | By:                      
| |                          
| |                          
| | Date:                    

Pursuant to the requirements of the Securities and Exchange Act
of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

|Signature           |  | Title                            |  | Date          
|------------------- |  | -------------------------------- |  | --------------
|                    |  |                                  |  |               
|                    |  |                                  |  |               
|/s/ CARL E. HIRSCH  |  | Executive Chairman of the Board, |  | March 26, 2003
|                    |  |                                  |  |               
|Carl E. Hirsch      |  |                                  |  |               
|                    |  |                                  |  |               
|/s/ STEVENDINETZ    |  | Director, President and Chief    |  | March 26, 2003
|                    |  | Executive Officer                |  |               
|Steven Dinetz       |  | (Principal Executive Officer)    |  |               
|                    |  |                                  |  |               
|/s/ SEAN R. STOVER  |  | Senior Vice President, Chief     |  | March 26, 2003
|                    |  | Financial Officer and Treasurer  |  |               
|Sean R. Stover      |  | (Principal Financial Officer)    |  |               
|                    |  |                                  |  |               
|                    |  |                                  |  |               
|/s/ SCHUYLER HANSEN |  | Vice President and Chief         |  | March 26, 2003
|                    |  | Accounting Officer               |  |               
|Schuyler Hansen     |  | (Principal Accounting Officer)   |  |               
|                    |  |                                  |  |               

32



---

##### Table of Contents

INDEX TO EXHIBITS

|4.04  | Supplemental Indenture, dated as of March 13, 2002, to be effective as of July 1, 2001, among Crickett Ltd. and Chesapeake Outdoor Enterprises, Inc., each as Guarantor,
NextMedia Operating, Inc., the other Guarantors named therein and U.S. Bank National Association, as trustee.   
|----- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |                                                                                                                                                                                                                                                                                          
|4.05  | Supplemental Indenture, dated as of August 30, 2002, among NextMedia Northern Colorado, Inc., as Guarantor, NextMedia Operating, Inc., the other Guarantors named therein and US
Bank National Association, as trustee.                                                                  
|      |                                                                                                                                                                                                                                                                                          
|10.06 | Fifth Amendment to the Credit Agreement, dated as of June 30, 2002, among NextMedia Group, Inc., NextMedia Operating, Inc., the lenders from time to time party to the Credit
Agreement, and Deutsche Bank Trust Company Americas (f/k/a Bankers Trust Company), as administrative agent.
|      |                                                                                                                                                                                                                                                                                          
|10.46 | Purchase Agreement, dated as of October 30, 2002, by and among Wilks Broadcasting, LLC, Wilks License Co. LLC, NextMedia Operating, Inc. and NM Licensing LLC.                                                                                                                           
|      |                                                                                                                                                                                                                                                                                          
|21.1  | List of Registrants Subsidiaries.                                                                                                                                                                                                                                                       
|      |                                                                                                                                                                                                                                                                                          
|99.1  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                       
|      |                                                                                                                                                                                                                                                                                          
|99.2  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                       

33



---

##### Table of Contents

INDEX TO FINANCIAL STATEMENTS

NEXTMEDIA OPERATING, INC. AND
SUBSIDIARIES

|                                                                                                     | Page
|---------------------------------------------------------------------------------------------------- | ----
|                                                                                                     |     
|Report of Independent Accountants                                                                    | F-2 
|                                                                                                     |     
|Consolidated Balance Sheets as of December 31, 2001 and 2002                                         | F-3 
|                                                                                                     |     
|Consolidated Statements of Operations for the Years Ended December 31, 2000, 2001 and 2002           | F-4 
|                                                                                                     |     
|Consolidated Statements of Stockholders Equity for the Years Ended December 31, 2000, 2001 and 2002 | F-5 
|                                                                                                     |     
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2000, 2001 and 2002           | F-6 
|                                                                                                     |     
|Notes to Consolidated Financial Statements                                                           | F-7 

F-1



---

##### Table of Contents

REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholder of NextMedia Operating, Inc.

In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, stockholders equity and cash flows present fairly, in all material respects, the financial position of
NextMedia Operating, Inc. and subsidiaries at December 31, 2002 and 2001, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2002, in conformity with accounting principles
generally accepted in the United States of America.  These financial statements are the responsibility of the Companys management; our responsibility is to express an opinion on these financial statements based on our audits.  We
conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1 to the accompanying
consolidated financial statements, the Company changed its method of accounting for goodwill in 2002, as required by Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets.

|/s/ PRICEWATERHOUSECOOPERS LLP | 
|------------------------------ | 
|                               | 
|Denver, Colorado               | 
|February 27, 2003              | 

F-2



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Dollars in thousands)

|                                       |                                                                                                | December 31, 2001 |         | December 31, 2002 | 
|-------------------------------------- | ---------------------------------------------------------------------------------------------- | ----------------- | ------- | ----------------- | 
|                                       |                                                                                                |                   |         |                   | 
|Assets                                 |                                                                                                |                   |         |                   | 
|Current assets:                        |                                                                                                |                   |         |                   | 
|                                       | Cash and cash equivalents                                                                      |                   | $       | 30,501            | 
|                                       | Accounts receivable, net of allowance for doubtful accounts of $1,209 and $1,248, respectively |                   |         | 13,604            | 
|                                       | Prepaid expenses and other current assets                                                      |                   |         | 2,129             | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total current assets                                                                           |                   |         | 46,234            | 
|Property and equipment, net            |                                                                                                |                   | 40,844  |                   | 
|Other assets                           |                                                                                                |                   | 10,576  |                   | 
|Goodwill, net                          |                                                                                                |                   | 148,297 |                   | 
|FCC licenses, net                      |                                                                                                |                   | 252,544 |                   | 
|Other intangibles, net                 |                                                                                                |                   | 1,169   |                   | 
|Assets held for sale                   |                                                                                                |                   |        |                   | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total assets                                                                                   |                   | $       | 499,664           | 
|                                       |                                                                                                |                   |         |                   | 
|Liabilities and Stockholders Equity   |                                                                                                |                   |         |                   | 
|Current liabilities:                   |                                                                                                |                   |         |                   | 
|                                       | Accounts payable                                                                               |                   | $       | 2,284             | 
|                                       | Accrued expenses                                                                               |                   |         | 15,116            | 
|                                       | Deferred revenue                                                                               |                   |         | 676               | 
|                                       | Other                                                                                          |                   |         | 9                 | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total current liabilities                                                                      |                   |         | 18,085            | 
|Long-term debt                         |                                                                                                |                   | 197,102 |                   | 
|Deferred tax liability                 |                                                                                                |                   |        |                   | 
|Other long-term liabilities            |                                                                                                |                   | 1,846   |                   | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total liabilities                                                                              |                   |         | 217,033           | 
|                                       |                                                                                                |                   |         |                   | 
|Commitments and contingencies (Note 9) |                                                                                                |                   |         |                   | 
|Stockholders equity:                  |                                                                                                |                   |         |                   | 
|                                       | Common stock, no par value, 3,000 shares authorized, issued and outstanding,
respectively      |                   |         | 1                 | 
|Additional paid-in capital             |                                                                                                |                   | 297,244 |                   | 
|Accumulated deficit                    |                                                                                                |                   | (14,614 | )                 | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total stockholders equity                                                                     |                   |         | 282,631           | 
|                                       |                                                                                                |                   |         |                   | 
|                                       | Total liabilities and stockholders equity                                                     |                   | $       | 499,664           | 
|                                       |                                                                                                |                   |         |                   | 
|                                       |                                                                                                |                   |         |                   | 

The accompanying notes are an integral part of these consolidated financial statements.

F-3



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands)

|                                             |                                                                                                                | Years ended December 31, |       
|-------------------------------------------- | -------------------------------------------------------------------------------------------------------------- | ------------------------ | ------
|                                             |                                                                                                                |                          |       
|                                             |                                                                                                                | 2000                     |       
|                                             |                                                                                                                |                          |       
|Gross revenue                                |                                                                                                                | $                        | 42,926
|Less: agency commissions                     |                                                                                                                |                          | 3,106 
|                                             |                                                                                                                |                          |       
|                                             | Net revenue                                                                                                    |                          |       
|                                             | Operating expenses                                                                                             |                          |       
|                                             | Corporate expenses                                                                                             |                          |       
|                                             | Depreciation and amortization                                                                                  |                          |       
|                                             | Local marketing agreement fees                                                                                 |                          |       
|                                             | Impairment loss                                                                                                |                          |       
|                                             |                                                                                                                |                          |       
|                                             | Total operating expenses                                                                                       |                          |       
|                                             |                                                                                                                |                          |       
|Operating income (loss)                      |                                                                                                                |                          | 1,194 
|Other income (expense):                      |                                                                                                                |                          |       
|                                             | Interest expense, net                                                                                          |                          |       
|                                             | Other income (expense)                                                                                         |                          |       
|                                             |                                                                                                                |                          |       
|Loss from continuing operations before taxes |                                                                                                                |                          | (2,649
|Provision for income taxes                   |                                                                                                                |                          |      
|                                             |                                                                                                                |                          |       
|Loss from continuing operations              |                                                                                                                |                          | (2,649
|Discontinued operations (Note 2):            |                                                                                                                |                          |       
|                                             | Loss from discontinued operations (including  loss on disposal of $3,272 for the year ended
December 31, 2002) |                          |       
|                                             |                                                                                                                |                          |       
|                                             | Net loss                                                                                                       |                          | $     
|                                             |                                                                                                                |                          |       
|                                             |                                                                                                                |                          |       

The accompanying notes are an integral part of these consolidated financial statements.

F-4



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY (Dollars in thousands)

|                                                                       |                            | Common Stock |            | Membership Interests |   | Additional Paid-in Capital |    | Accumulated Deficit |      | Total |  
|---------------------------------------------------------------------- | -------------------------- | ------------ | ---------- | -------------------- | - | -------------------------- | -- | ------------------- | ---- | ----- | -
|                                                                       |                            |              |            |                      |   |                            |   
|                                                                       |                            | Shares       |            | Amount               |   |                            |    |                     |     
|                                                                       |                            |              |            |                      |   |                            |    |                     |      |       |  
|Balance, January 1, 2000                                               |                            |              |           |                      | $ |                           |    | $                   | 300  |       | $
|NextMedia Operating, Inc.:                                             |                            |              |            |                      |   |                            |    |                     |      |       |  
|                                                                       | Issuance of shares         |              |            | 1,000                |   |                            | 1  |                     |      |      |  
|NextMedia Group II, Inc.:                                              |                            |              |            |                      |   |                            |    |                     |      |       |  
|                                                                       | Issuance of Class A shares |              |            | 1,500,010            |   |                            | 15 |                     |      |      |  
|                                                                       | Issuance of Class B shares |              |            | 1,500,000            |   |                            | 15 |                     |      |      |  
|Merger of NextMedia Outdoor LLC into NextMedia Group II, Inc. (Note 1) |                            |              |           |                      |   |                           |    |                     | (300 | )     |  
|Capital contributions from Parent, net                                 |                            |              |           |                      |   |                           |    |                     |     |       |  
|Net loss                                                               |                            |              |           |                      |   |                           |    |                     |     |       |  
|                                                                       |                            |              |            |                      |   |                            |    |                     |      |       |  
|Balance, December 31, 2000                                             |                            |              | 3,001,010  |                      |   | 31                         |    |                     |     |       |  
|Merger of NextMedia Group II, Inc. into NextMedia Group, Inc. (Note 1) |                            |              | (3,000,010 | )                    |   | (30                        | )  |                     |     |       |  
|Issuance of shares in connection with merger (Note1)                   |                            |              | 2,000      |                      |   |                           |    |                     |     |       |  
|Capital contributions from Parent, net                                 |                            |              |           |                      |   |                           |    |                     |     |       |  
|Vesting of Parent company Class B membership units                     |                            |              |           |                      |   |                           |    |                     |     |       |  
|Net loss                                                               |                            |              |           |                      |   |                           |    |                     |     |       |  
|                                                                       |                            |              |            |                      |   |                            |    |                     |      |       |  
|Balance, December 31, 2001                                             |                            |              | 3,000      |                      |   | 1                          |    |                     |     |       |  
|Capital contributions from Parent, net                                 |                            |              |           |                      |   |                           |    |                     |     |       |  
|Vesting of Parent Company Class B membership units                     |                            |              |           |                      |   |                           |    |                     |     |       |  
|Net loss                                                               |                            |              |           |                      |   |                           |    |                     |     |       |  
|                                                                       |                            |              |            |                      |   |                            |    |                     |      |       |  
|Balance, December 31, 2002                                             |                            |              | 3,000      |                      | $ | 1                          |    | $                   |     |       | $
|                                                                       |                            |              |            |                      |   |                            |    |                     |      |       |  

The accompanying notes are an integral part of these consolidated financial
statements.

F-5



---

##### Table of Contents

NEXTMEDIA OPERATING, INC.  AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands)

|                                                                                          |                                                                | Years ended December 31, |         
|----------------------------------------------------------------------------------------- | -------------------------------------------------------------- | ------------------------ | --------
|                                                                                          |                                                                |                          |         
|                                                                                          |                                                                | 2000                     |         
|                                                                                          |                                                                |                          |         
|Cash Flows From Operating Activities                                                      |                                                                |                          |         
|Net loss                                                                                  |                                                                | $                        | (2,838  
|Adjustments to reconcile net loss to net cash provided by (used in) operating
activities: |                                                                |                          |         
|                                                                                          | Depreciation and amortization                                  |                          |         
|                                                                                          | Non-cash interest expense                                      |                          |         
|                                                                                          | Provision for bad debt expense                                 |                          |         
|                                                                                          | Non-cash compensation expense                                  |                          |         
|                                                                                          | Loss/(Gain) on sale of properties                              |                          |         
|                                                                                          | Unrealized (gain) loss on interest rate swap                   |                          |         
|                                                                                          | Provision for deferred taxes                                   |                          |         
|                                                                                          | Impairment loss                                                |                          |         
|Changes in assets and liabilities, net of effect of acquisitions:                         |                                                                |                          |         
|                                                                                          | Accounts receivable                                            |                          |         
|                                                                                          | Prepaid expenses and other assets                              |                          |         
|                                                                                          | Accounts payable                                               |                          |         
|                                                                                          | Accrued expenses                                               |                          |         
|                                                                                          | Deferred revenue                                               |                          |         
|                                                                                          | Other current liabilities                                      |                          |         
|                                                                                          |                                                                |                          |         
|                                                                                          | Net cash provided by (used in) operating activities            |                          |         
|                                                                                          |                                                                |                          |         
|Cash Flows From Investing Activities                                                      |                                                                |                          |         
|Purchase of equipment                                                                     |                                                                |                          | (1,680  
|Payments for acquisitions, net of cash acquired                                           |                                                                |                          | (305,054
|Proceeds from sale of properties                                                          |                                                                |                          | 1,000   
|                                                                                          |                                                                |                          |         
|                                                                                          | Net cash used in investing activities                          |                          |         
|                                                                                          |                                                                |                          |         
|Cash Flows From Financing Activities                                                      |                                                                |                          |         
|Proceeds from Senior Subordinated Notes                                                   |                                                                |                          |        
|Proceeds from revolving credit facilities                                                 |                                                                |                          | 135,049 
|Repayment of revolving credit facilities                                                  |                                                                |                          | (29,442 
|Equity capital contributions from Parent, net                                             |                                                                |                          | 206,488 
|Payments of financing related costs                                                       |                                                                |                          | (2,872  
|Other                                                                                     |                                                                |                          | 213     
|                                                                                          |                                                                |                          |         
|                                                                                          | Net cash provided by financing activities                      |                          |         
|                                                                                          |                                                                |                          |         
|Net increase in cash and cash equivalents                                                 |                                                                |                          | 57      
|Cash and cash equivalents at beginning of period                                          |                                                                |                          | 779     
|                                                                                          |                                                                |                          |         
|Cash and cash equivalents at end of period                                                |                                                                | $                        | 836     
|                                                                                          |                                                                |                          |         
|Supplemental Cash Flow Information                                                        |                                                                |                          |         
|Cash payments during the period for:                                                      |                                                                |                          |         
|                                                                                          | Interest                                                       |                          | $       
|                                                                                          |                                                                |                          |         
|                                                                                          | Taxes                                                          |                          | $       
|                                                                                          |                                                                |                          |         
|Non-Cash Investing and Financing Activities:                                              |                                                                |                          |         
|                                                                                          | Liability for purchase price earn-out                          |                          | $       
|                                                                                          |                                                                |                          |         
|                                                                                          | Capital contribution of financial advisory services            |                          | $       
|                                                                                          |                                                                |                          |         
|                                                                                          | Capital contribution in the form of broadcasting property      |                          | $       
|                                                                                          |                                                                |                          |         
|                                                                                          | Capital contribution in the form of outdoor advertising assets |                          | $       
|                                                                                          |                                                                |                          |         
|                                                                                          |                                                                |                          |         

The accompanying notes are an integral part of these consolidated financial statements.

F-6



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands)

1.      Organization and Summary of Significant Accounting
Policies

The Company

NextMedia Operating, Inc. and its subsidiaries (the
Company), operates two advertising media segments: (1) a group of radio broadcast stations in fifteen small and mid-sized markets and (2) an outdoor advertising business.

The Company is a wholly-owned subsidiary of NextMedia Group, Inc, which in turn is wholly-owned by  NextMedia Investors LLC, (the Parent) an
investment partnership formed by Thomas Weisel Merchant Banking Partners, Weston Presidio Capital, Alta Communications, Inc., GS Capital Partners 2000 L.P. and management of the Company.

The consolidated financial statements include the accounts of NextMedia Operating, Inc. and its subsidiaries.  All significant intercompany accounts and
transactions have been eliminated upon consolidation.

Prior to January 10, 2001, the operations of the Company took place through
three entities, NextMedia Operating, Inc., and its subsidiaries, NextMedia Group II, Inc. and NextMedia Outdoor LLC.  NextMedia Group II, Inc. and NextMedia Outdoor LLC were effectively controlled by NextMedia Operating, Inc. based on its
ownership of 99.99% of the economic interest of NextMedia Group II, Inc. and NextMedia Outdoor LLC and the existence of common management.  By January 10, 2001, NextMedia Group II, Inc. and NextMedia Outdoor LLC were merged into NextMedia
Operating, Inc. Accordingly, the results for 2001 have been consolidated.  Amounts included in these financial statements for periods prior to January 10, 2001 represent the combined financial position, operating results and cashflows of
these three companies.

NextMedia Operating, Inc. was formed in early 2000.  NextMedia Group II, Inc. was formed in late 1999 (as
NextMedia Group, LLC and converted to NextMedia Group II, Inc. in early 2000).  NextMedia Outdoor LLC was formed in late 1999.  We commenced operations in late 1999 with our acquisition of an 80% interest in GSA Network, an outdoor
advertising company, for $300.

Use of Estimates

The preparation of financial
statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses.  Actual results could differ from those
estimates.

Reclassifications

Certain prior year amounts have been
reclassified in order to conform with the current year presentation.

Revenue Recognition

The Company recognizes revenues in accordance with SEC Staff Accounting Bulletin 101.  The primary source of the Companys radio revenues is the sale of
broadcasting time for local, regional and national advertising.  The primary source of the Companys outdoor/indoor display advertising revenue is the sale of signage space.  Revenues for radio broadcasting advertisements are
recognized when the commercial is broadcast.  Revenues for outdoor/indoor sign advertising contracts are recognized ratably over the period in which advertisement displays are posted in the display units.  Payments received in advance of
billings are recorded as deferred revenue and recognized over the remaining period of the contract, generally less than one year in duration.

F-7



---

##### Table of Contents

NEXTMEDIA OPERATING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENT(continued)

Trade Agreements

The Company trades commercial air time and display advertising for goods and services
used principally for promotional, sales and other business activities.  An asset and liability are recorded at the fair market value of the goods or services received.  Trade revenue is recorded and the liability relieved when commercials
are broadcast or displayed and the trade expense is recorded and the asset relieved when goods or services are received or used.  The net trade asset or liability is included in current assets or liabilities in the accompanying financial
statements. The Company recognized trade revenue and expense in the indicated periods as follows:

|                                              |  | Years ended December 31, |      
|--------------------------------------------- |  | ------------------------ | -----
|                                              |  |                          |      
|                                              |  | 2000                     |      
|                                              |  |                          |      
|Trade revenue, included in gross revenue      |  | $                        | 1,981
|Trade expense, included in operating expenses |  |                          | 1,668

Cash Equivalents

For purposes of the accompanying consolidated statement of cash flows, the Company considers liquid investments with maturities at date of purchase of three months or
less to be cash equivalents.

Accounts receivable

Accounts receivable are
recorded at cost, net of allowance for doubtful accounts of $1,209 and $1,248 as of December 31, 2001 and 2002, respectively.  The Company evaluates the collectibility of its accounts receivable based on a combination of factors.  In
circumstances where the Company is aware of a specific customers inability to meet its financial obligations, it records a specific reserve to reduce receivables to what it believes will be collected.  For all other customers, the Company
recognizes reserves based on historical experience of bad debts as a percent of revenues for each business unit, adjusted for relative improvements or deteriorations in collectibility and changes in current economic conditions.  The allowance
for doubtful accounts is reconciled as follows for the years indicated:

|                                                |  | Years ended December 31, |       
|----------------------------------------------- |  | ------------------------ | ------
|                                                |  |                          |       
|                                                |  | 2001                     |       
|                                                |  |                          |       
|Allowance for doubtful accountsopening balance |  | $                        | 783   
|Provision for bad debt expense                  |  |                          | 1,773 
|Write-offs                                      |  |                          | (1,347
|                                                |  |                          |       
|Allowance for doubtful accountsclosing balance |  | $                        | 1,209 
|                                                |  |                          |       

Property and Equipment

Assets acquired in business combinations are accounted for using the purchase method of accounting and are recorded at their estimated fair value as of the
acquisition date.  Property and equipment additions are recorded at cost.  Depreciation of property and equipment is determined using the straight-line method over the estimated useful lives of the related assets.  Leasehold
improvements are capitalized and amortized using the straight-line method over the shorter of the lease terms or the estimated useful lives of the assets.  Maintenance and repairs are expensed as incurred.

Impairment

The Company reviews long-lived assets for impairment at least annually and whenever events or
changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future net cash flows expected
to be generated by the asset group.  If such assets are considered to be impaired, the impairment recognized is measured by

F-8



---

##### Table of Contents

the amount by which the carrying amount of the asset group exceeds the fair value of the asset group.  Assets to be disposed of are reported at the lower of the carrying
amount or fair value less costs to sell. The cost of assets retired or otherwise disposed of and the related accumulated depreciation and amortization are removed from the accounts and any resulting gain or loss is included in income.

Intangible Assets

The Company records identified intangible assets with determinable
lives at their estimated fair value upon acquisition.  FCC licenses and goodwill represent the excess of cost over the fair value of tangible assets and intangible assets with determinable lives.  For indefinite lived intangibles related
to acquisitions prior to July 1, 2001, amortization was provided on the straight-line method over the estimated useful lives of the related assets, primarily 40 years.

In June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 141, Business
Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets.  The Company adopted SFAS 141 for all business combinations completed after June 30, 2001, which requires that such business combinations be accounted for under the purchase
method.  The Company adopted SFAS 142 at the beginning of 2002 for all goodwill and other intangible assets recognized in the Companys balance sheet as of January 1, 2002.  This standard changes the accounting for goodwill and
intangible assets with indefinite lives, such as FCC licenses, from an amortization method to an impairment-only approach and introduces a new model for determining impairment charges.

The new impairment model for goodwill and intangible assets with indefinite lives under SFAS 142 requires performance of a two-step test for operations that have
goodwill and intangible assets with indefinite lives assigned to them.  First, it requires a comparison of the book value of the net assets to the fair value of the related reporting unit (principally our markets).  The Company estimates
fair value by discounting the future cash flows and terminal value of each reporting unit.  The terminal value is estimated based on market prices quoted on public stock exchanges for companies owning similar assets and, the value for which
similar assets are sold in publicly disclosed transactions.  If fair value is determined to be less than the net book value of the reporting unit, a second step is performed to compute the amount of impairment. In this process, the fair value
of goodwill and intangible assets with indefinite lives is estimated and is compared to its net book value.  Any shortfall of the fair value below net book value represents the amount of goodwill impairment.

Debt Issuance Costs

Debt issue costs which consist of legal, professional, commissions and financing fees
incurred in connection with the issuance of the Senior Subordinated Notes and the Revolving Credit Facility are included in other non-current assets and are being amortized over the term of the related agreements on the interest method.  During
the years ended December 31, 2000, 2001 and 2002, the Company recognized interest expense related to amortization of debt issuance costs of approximately $199, $728 and $1,256, respectively.

Concentration of Credit Risks

In the opinion of management, credit risk with respect to accounts
receivable is limited due to the large number of diversified customers and the geographic diversification of the Companys customer base.  The Company performs ongoing credit evaluations of its customers and believes that adequate
allowances for any uncollectible accounts receivable are maintained.

Local Marketing Agreements

The Company enters into local marketing agreements (LMAs) with respect to certain radio stations it intends to acquire.  The Company operates the
stations under the LMA whereby the Company agrees to purchase from the broadcast station licensee certain broadcast time and provide programming to and sell advertising on the stations during the purchased time.  Fees incurred pursuant to LMAs
are recognized as operating expenses.  The Companys financial statements include broadcasting revenues and operating expenses of stations marketed under LMAs.  The LMA terminates upon the closing of the acquisition of the
station(s).  The Company operated up to 24 radio stations at one time under such agreements in 2000 with a total of 34 radio stations operated under an LMA at some point during the year ended December 31, 2000.  The company operated four
radio stations under LMAs at some point during the

F-9



---

##### Table of Contents

year ended December 31, 2001 but did not operate any radio stations under LMAs during the year ended December 31, 2002.

Income Taxes

Deferred income taxes are recognized for the tax consequences in future years of differences
between the tax bases of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates.  Valuation allowances are established when necessary to reduce deferred tax assets to the amount more
likely than not to be realized.

Derivatives

Periodically, the Company enters
into interest rate swap agreements to modify the interest characteristics of its outstanding debt.  As each interest rate swap agreement is designated with all or a portion of the principal balance and term of a specific debt obligation, the
Company accounts for its swap agreements using the short-cut method in accordance with Financial Accounting Standard No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133).  These agreements involve the exchange of
amounts based on a fixed interest rate for amounts based on variable interest rates over the life of the agreement without an exchange of the notional amount upon which the payments are based.  The differential to be paid or received as
interest rates change is accrued and recognized as an adjustment to interest expense related to the debt.  The fair value of the swap agreements and changes in the fair value as a result of changes in market interest rates are recognized in
these consolidated financial statements.

Comprehensive Income

The
Company has adopted Statement of Accounting Standards No. 130, Reporting Comprehensive Income (SFAS 130).  SFAS 130 establishes standards for reporting and displaying comprehensive income and its components in a full set of general purpose
financial statements.  There was no difference between the Companys net loss and its total comprehensive loss in any periods presented.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards (FASB) No. 143, Accounting for Asset
Retirement Obligations (SFAS 143).  SFAS 143 applies to legal obligations associated with the retirement of long-lived assets that result from acquisition, construction, development and/or the normal operation of a long-lived asset.  SFAS
143 is effective for financial statements for fiscal years beginning after June 15, 2002.  The Company is required to adopt this statement in the first quarter of 2003.  Management does not believe adoption of this statement will
materially impact the Companys financial position or results of operations.

In April 2002, the FASB issued SFAS No. 145,
Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections (SFAS 145).  SFAS 145 rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt and FASB Statement No.
64, Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements.  SFAS 145 also rescinds FASB Statement No. 44, Accounting for Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the
required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions.  SFAS 145 also amends other existing authoritative pronouncements to make various technical corrections, clarify
meanings, or describe their applicability under changed conditions.  Management does not believe the adoption of this statement will have a material impact on the Companys financial position, cash flows of results of
operations.

In July 2002, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 146, 
Accounting for Costs Associated with Exit or Disposal Activities (SFAS 146).  SFAS 146 addresses the accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3,
Liability Recognition for Certain Employees Terminations Benefits and Other Costs to Exit an Activity.  It also substantially nullifies EITF Issue No. 88-10, Costs Associated with Lease Modification or Termination.  SFAS 146 is effective
for exit or disposal activities after December 31, 2002.  Management does not believe that the adoption of this statement will materially impact our financial position or results of operations.

F-10



---

##### Table of Contents

In November 2002, the Financial Accounting Standards Board issued Interpretation No. 45, Guarantors
Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45).  FIN  45 applies to contracts or indemnification agreements that contingently require the guarantor to make payments
to the guaranteed party based on changes in an underlying that is related to an asset, liability, or an equity security of the guaranteed party.  The disclosure requirements of FIN 45 are effective for financial statements of interim or annual
periods ending after December 15, 2002.  FIN 45s initial recognition and initial measurement provisions are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantors
fiscal year-end.  The Company adopted the disclosure requirements of FIN 45 for our 2002 financial statements.  Management does not believe that adoption of the initial recognition and initial measurement requirements of FIN 45 will
materially impact the Companys financial position or results of operations.

On December 31, 2002, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (SFAS 148).  Statement 148 amends Financial Accounting Standards No. 123, Accounting for Stock-Based
Compensation (SFAS 123), to provide alternative methods of transition to SFAS 123 fair value method of account for stock-based employee compensation.  SFAS 148 also amends the disclosure provisions of SFAS 123 and Accounting Principles Board
Opinion No. 28, Interim Financial Reporting, to require disclosures in the summary of significant account policies of the effects of an entitys accounting policy with respect to stock-based employee compensation on reported net income and
earnings per share in annual and interim financial statements.  SFAS 148 does not amend SFAS 123 to require companies to account for employee stock options using the fair value method.  As the Company does not have stock-based employee
compensation, the Statement has no impact on the Companys financial position or results of operations.

In January 2003, the
Financial Accounting Standards Board issued Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities, which is effective immediately for all enterprises with variable interests in variable interest entities created after January
31, 2003.  FIN 46 must be applied to variable interests in variable interest entities created before February 1, 2003 beginning in the first interim period beginning after June 15, 2003.  Management does not believe that adoption of FIN 46
will materially impact the Companys financial position or results of operations.

F-11



---

##### Table of Contents

2.      Acquisitions and Dispositions

Part of the Companys operating strategy is to expand through prudent acquisition of broadcasting, outdoor and indoor advertising properties. The Company acquired each of the advertising assets
identified below to help achieve this objective. In seeking acquisition opportunities, the Company generally seeks; (i) assets in markets with a demographic propensity for growth (ie. population growth above average, above average growth in retail
sales, etc.), (ii) markets where the Company believes it can assemble a group of assets generating over $1,000 in annual cash flow from operations, and (iii) assets in markets where the Company believes it can become a leader in terms of ratings,
revenue share, or number of advertising faces. Each of the acquisitions below meets at least one of these criteria.

As the
Company typically negotiates and determine purchase price based on estimated future cash flows generated by the assets acquired, the purchase price of its acquisitions is typically more than the historical cost to construct the assets. As a result,
there is generally a residual amount of the purchase price that is assigned to goodwill or FCC license value, depending on the acquisition.

The Company completed 15 acquisitions during the year ended December 31, 2000 and 12 acquisitions during the year ended December 31, 2001.  The
aggregate purchase price for these acquisitions (including acquisition costs) was $313,249 and $141,189, in cash and non-cash capital contributions from the Parent in 2000 and 2001, respectively.  During 2002, we completed six outdoor
advertising acquisitions with purchase prices greater than $750 and several smaller outdoor advertising acquisitions with an aggregate purchase price of $2,249.  The aggregate purchase price of our 2002 acquisitions was $37,964 in cash, $28,113
of which was funded with equity contributions from the Companys Parent made during the year.

The acquisitions were accounted for
by the purchase method of accounting.  As such, the accompanying consolidated balance sheet includes the acquired assets and liabilities and the statement of operations includes the results of operations of the acquired entities from their
respective dates of acquisition.  A summary of the transactions is presented below:

|Transaction                                                  |        | Date of Acquisition |              | Purchase Price |  
|------------------------------------------------------------ | ------ | ------------------- | ------------ | -------------- | -
|                                                             |        |                     |              |                |  
|2000:                                                        |        |                     |              |                |  
|Styles Broadcasting of Alabama, Inc.                         |        |                     | 31 January   |                | $
|Empire Broadcasting System, LLP                              |        |                     | 23 February  |                |  
|Wilmington WJBR-FM, LLC                                      |        |                     | 7 March      |                |  
|Hilltop Church                                               |        |                     | 30 April     |                |  
|ComStock Communications                                      |        |                     | 30 April     |                |  
|SALT Broadcasting, Inc.                                      |        |                     | 31 March     |                |  
|AJ Indoor, Inc.                                              |        |                     | 23 May       |                |  
|H.S.  Lake Broadcasting L.P. and H.S.  Red River Radio, L.P. |        |                     | 31 May       |                |  
|Rambaldo Communications, Inc.                                |        |                     | 30 June      |                |  
|Pinnacle Broadcasting Company, Inc.                          |        |                     | 31 July      |                |  
|The Jet Broadcasting Co., Inc.                               |        |                     | 17 August    |                |  
|Hirsh Broadcasting Group, L.P.                               |        |                     | 31 July      |                |  
|Beaverkettle Company                                         |        |                     | 30 September |                |  
|Belvidere Broadcasting, L.P.                                 |        |                     | 31 October   |                |  
|Pride Communications, LLC                                    |        |                     | 31 October   |                |  
|                                                             |        |                     |              |                |  
|                                                             |        |                     |              |                | $
|                                                             |        |                     |              |                |  
|2001:                                                        |        |                     |              |                |  
|CitiVision, Inc.                                             |        |                     | 28 February  |                | $
|Cumulus Broadcasting                                         |        |                     | 30 April     |                |  
|Radioworks                                                   |        |                     | 30 April     |                |  
|KMAD                                                         |        |                     | 15 June      |                |  
|PNE Media                                                    |        |                     | 5 July       |                |  
|GAESS Outdoor                                                |        |                     | 5 July       |                |  
|Scenic Outdoor                                               |        |                     | 6 October    |                |  
|Fairview Radio                                               |        |                     | 15 October   |                |  
|Capital Outdoor                                              |        |                     | 16 October   |                |  
|Sailing Billboards Outdoor Media, LLC                        |        |                     | 26 October   |                |  
|AMI, LLC                                                     |        |                     | 19 December  |                |  
|Onsite Advertising Services, LLC                             |        |                     | 27 December  |                |  
|                                                             |        |                     |              |                |  
|                                                             |        |                     |              |                | $
|                                                             |        |                     |              |                |  
|2002:                                                        |        |                     |              |                |  
|Philcor Media, LLC                                           |        |                     | 4 January    |                | $
|Camden Outdoor, LLC                                          |        |                     | 30 April     |                |  
|AMI, LLC                                                     |        |                     | 12 July      |                |  
|Flack Outdoor (acquired 100% of the voting equity interests) |        |                     | 30 August    |                |  
|Matt Outdoor                                                 |        |                     | Various      |                |  
|Klein Outdoor Advertising, Inc                               |        |                     | Various      |                |  
|Miscellaneous other acquisitions                             |        |                     | Various      |                |  
|                                                             |        |                     |              |                |  
|                                                             | Total: |                     |              |                |  
|                                                             |        |                     |              |                |  
|                                                             |        |                     |              |                |  

F-12



---

##### Table of Contents

An allocation of the aggregate purchase prices to the fair values of the assets acquired and liabilities assumed is
presented below.

|                                 |  | As of December 31, |        
|-------------------------------- |  | ------------------ | -------
|                                 |  |                    |        
|                                 |  | 2000               |        
|                                 |  |                    |        
|Current assets                   |  | $                  | 1,983  
|Property and equipment           |  |                    | 24,448 
|FCC licenses                     |  |                    | 254,585
|Goodwill  radio division        |  |                    | 13,032 
|Goodwill  outdoor division(1)   |  |                    | 18,062 
|Non-compete agreements and other |  |                    | 1,898  
|Current liabilities              |  |                    | (759   
|Deferred tax liability           |  |                    |       
|                                 |  |                    |        
|                                 |  | $                  | 313,249
|                                 |  |                    |        

(1) Approximately $31,650 and $13,448 of the goodwill acquired in 2001 and
2002, respectively, is not deductible for tax purposes.

During the year ended December 31, 2000, the Parent issued its Class C
stock to the seller for part of the Rambaldo Communications, Inc. assets, which was valued at $3,000 and contributed these assets to the Company.  The value assigned to the shares of stock issued in connection with the acquisition was
determined based on concurrent cash sales of stock.

During the year ended December 31, 2000, the Company was provided approximately
$2,600 of services under a financial advisory services agreement related to acquisitions we had made.  These fees have been recorded in these financial statements as additional costs related to the specific acquisitions.  Amounts due under
the agreement were waived and the value of services treated as a capital contribution.

During the year ended December 31, 2000, as
part of the purchase agreement for AJ Indoor, Inc., the purchase price was adjusted for an earn-out based on eight times 2000 pro forma earnings before taxes and interest with addbacks for negotiated terms.  Under this earn-out, the purchase
price was increased by $3,595, which was included in goodwill and other current liabilities as of December 31, 2000.  The earnout was paid in 2001.

In December 2000, the Company sold a radio station in Myrtle Beach, South Carolina for $1,000.  The Company recorded no gain or loss on the sale.

During the year ended December 31, 2001, the Parent issued its Class C stock to the seller for part of the PNE Media assets, which was valued at
$31,650 and contributed these assets to the Company.  The value assigned to the shares of stock issued in connection with the acquisition was determined based on concurrent cash sales of stock.

In October and November 2001, the Company sold a radio frequency and related radio station assets in Erie, Pennsylvania for an aggregate of $5,442 with a resultant
gain of $1,354.

During the year ended December 31, 2002, the Company sold radio station WKKD-AM located in Aurora, Illinois for
approximately $800.  The Company received additional proceeds of approximately $781 in connection with the disposition of various non-core assets and pieces of real property.

In the second quarter of 2002, we entered into an agreement to sell the assets of radio stations, WYOO-FM, WPCF-AM, WQJM-FM, WILN-FM and WYYX-FM in exchange for
approximately $5,500 in cash.  This sale was completed in January 2003.  The assets sold consist primarily of FCC licenses, broadcast equipment and accounts receivable.  We recorded a loss of approximately $3,272 in discontinued
operations in the second quarter for the difference between the carrying value of this reporting unit and the expected proceeds of the sale, less expected selling costs.  We classified the remaining carrying value of the assets to be sold as
held for sale on the balance sheet and the results of operations for this reporting unit have been classified as discontinued operation in all periods presented.  During the year ended December 31, 2002, these assets generated net revenues
of approximately $807.  Management decided to sell these assets because we believe there are alternative uses of capital which may provide a higher return on investments.

Subsequent to certain acquisitions, the Company collects amounts for receivables and other assets, which were not purchased.  Such amounts are remitted
periodically to the sellers and the balance of $1,194 as of December 31, 2001 is included in other long-term liabilities.  At December 31, 2002, no such amounts were due to sellers.

F-13



---

##### Table of Contents

The following unaudited pro forma income statement information has been prepared as if the significant acquisitions
made during the years ended December 31, 2001 and 2002 had occurred on January 1, 2001.  The pro forma income statement information is not necessarily indicative of the results, which actually would have occurred if these acquisitions
had been consummated on January 1, 2001.

|                                                                            |  | Years ended December 31, |         
|--------------------------------------------------------------------------- |  | ------------------------ | --------
|                                                                            |  |                          |         
|                                                                            |  | 2001                     |         
|                                                                            |  |                          |         
|Net revenues                                                                |  | $                        | 93,106  
|Total expenses                                                              |  |                          | (101,401
|                                                                            |  |                          |         
|Net loss                                                                    |  | $                        | (8,295  
|                                                                            |  |                          |         
|Net income (loss) before extraordinary items, depreciation and amortization |  | $                        | 3,641   
|                                                                            |  |                          |         

3.      Prepaid expenses and other current
assets

Prepaid expenses and other current assets consist of the following:

|                                   |  | Years ended December 31, |      
|---------------------------------- |  | ------------------------ | -----
|                                   |  |                          |      
|                                   |  | 2001                     |      
|                                   |  |                          |      
|Prepaid rent                       |  | $                        | 852  
|Prepaid insurance, taxes and other |  |                          | 1,277
|                                   |  |                          |      
|                                   |  | $                        | 2,129
|                                   |  |                          |      

4.      Property and Equipment

Property and equipment consist of the following:

|                              |  | Depreciable Life |        | As of December 31, |     
|----------------------------- |  | ---------------- | ------ | ------------------ | ----
|                              |  |                  |        |                   
|                              |  |                  | 2001   |                    | 2002
|                              |  |                  |        |                    |     
|Land and improvements         |  |                  |       |                    | $   
|Construction in progress      |  |                  |       |                    |     
|Buildings and improvements    |  |                  | 20     |                    |     
|Leasehold improvements        |  |                  | 10     |                    |     
|Broadcast equipment           |  |                  | 5  20 |                    |     
|Office equipment              |  |                  | 7      |                    |     
|Computer software and systems |  |                  | 3  5  |                    |     
|Tower and antennae            |  |                  | 5  20 |                    |     
|Vehicles                      |  |                  | 3      |                    |     
|Furniture and fixtures        |  |                  | 7      |                    |     
|Advertising displays          |  |                  | 3  15 |                    |     
|                              |  |                  |        |                    |     
|                              |  |                  |        |                    |     
|Less accumulated depreciation |  |                  |        |                    |     
|                              |  |                  |        |                    |     
|                              |  |                  |        |                    | $   
|                              |  |                  |        |                    |     

Depreciation expense for the years
ended December 31, 2001 and 2002 was $3,530 and $4,975, respectively.

F-14



---

##### Table of Contents

5.      Intangible Assets

In the first quarter of 2002, the Company completed its transitional assessment of goodwill and other identifiable intangibles in accordance with SFAS
No. 142.  The Company believes that FCC licenses are indefinite-lived intangibles under the new standard.  The Companys transitional assessment did not identify any impairments in goodwill, FCC licenses or any other identifiable
intangibles.  Amortization of goodwill and indefinite-lived intangibles ceased upon adoption of SFAS No. 142.

In the fourth quarter
of 2002, the Company conducted its annual evaluation of goodwill and identifiable intangible assets pursuant to SFAS No. 142.  As a result of this evaluation, we recorded a $42,956 non-cash impairment loss on goodwill related to our
outdoor advertising assets.  The non-cash impairment of our goodwill was primarily caused by unfavorable economic conditions in the outdoor advertising markets in which we operated during 2002.  These weak market conditions adversely
impacted the cash flow projections used to determine the fair value of our reporting units and resulted in the non-cash impairment of goodwill related to those reporting units.

Intangible assets consist of the following:

|                                |                                                              | Estimated Useful Life |      | As of December 31, |     
|------------------------------- | ------------------------------------------------------------ | --------------------- | ---- | ------------------ | ----
|                                |                                                              |                       |      |                   
|                                |                                                              |                       | 2001 |                    | 2002
|                                |                                                              |                       |      |                    |     
|Gross:                          |                                                              |                       |      |                    |     
|                                | FCC licenses                                                 |                       |      |                   |     
|                                | Goodwill                                                     |                       |      |                   |     
|                                | Definite lived intangibles, primarily non-compete agreements |                       |      |                   |     
|                                |                                                              |                       |      |                    |     
|                                |                                                              |                       |      |                    | $   
|                                |                                                              |                       |      |                    |     
|Less, accumulated amortization: |                                                              |                       |      |                    |     
|                                | FCC licenses                                                 |                       |      |                   |     
|                                | Goodwill                                                     |                       |      |                   |     
|                                | Definite lived intangibles, primarily non-compete agreements |                       |      | 1-15               |     
|                                |                                                              |                       |      |                    |     
|                                |                                                              |                       |      |                    | $   
|                                |                                                              |                       |      |                    |     
|Net:                            |                                                              |                       |      |                    |     
|                                | FCC licenses                                                 |                       |      |                   |     
|                                | Goodwill                                                     |                       |      |                   |     
|                                | Definite lived intangibles, primarily non-compete agreements |                       |      |                   |     
|                                |                                                              |                       |      |                    |     
|                                |                                                              |                       |      |                    | $   
|                                |                                                              |                       |      |                    |     

F-15



---

##### Table of Contents

Amortization expense for intangible assets for the years ended December 31, 2001 and 2002 was $7,849 and $597,
respectively.  Activity affecting the Companys indefinite-lived intangibles during 2001 and 2002 is summarized below:

|                                   |  | FCC Licenses |         | Goodwill |  
|---------------------------------- |  | ------------ | ------- | -------- | -
|                                   |  |              |         |          |  
|Gross balance at December 31, 2000 |  | $            | 254,426 |          | $
|Additions due to acquisition       |  |              | 10,290  |          |  
|Reductions due to dispositions     |  |              | (4,731  | )        |  
|Other(1)                           |  |              | 1,539   |          |  
|                                   |  |              |         |          |  
|Gross balance at December 31, 2001 |  |              | 261,524 |          |  
|Accumulated amortization           |  |              | (8,980  | )        |  
|                                   |  |              |         |          |  
|Net balance at December 31, 2001   |  | $            | 252,544 |          | $
|                                   |  |              |         |          |  
|Gross balance at December 31, 2001 |  | $            | 261,524 |          | $
|Additions due to acquisition       |  |              |        |          |  
|Reductions due to disposition      |  |              | (9,263  | )        |  
|Reduction due to impairment loss   |  |              |        |          |  
|Other(1)                           |  |              | 178     |          |  
|                                   |  |              |         |          |  
|Gross balance at December 31, 2002 |  |              | 252,439 |          |  
|Accumulated amortization           |  |              | (8,572  | )        |  
|                                   |  |              |         |          |  
|Net balance at December 31, 2002   |  | $            | 243,867 |          | $
|                                   |  |              |         |          |  

|                                                                                                                                                                                                                                               
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                               
|(1) Other consists of adjustments to finalize preliminary purchase accounting for acquisitions completed earlier periods.  The Companys purchase accounting for
recent acquisitions is preliminary and subject to receipt of final appraisals.

F-16



---

##### Table of Contents

Definite-lived Intangibles

We have definite-lived
intangible assets recorded that continue to be amortized in accordance with SFAS 142.  These assets consist primarily of non-compete agreements which are amortized over the respective lives of the agreements.  In accordance with the
transitional requirements of SFAS 142, we reassessed the useful lives of these intangibles and made no material changes to their useful lives.

Total amortization expense from definite-lived intangibles for the years ended December 31, 2001 and 2002 was approximately $561 and $597, respectively. 
The following table presents our estimate of amortization expense for each of the five succeeding fiscal years for definite-lived intangibles as of December 31, 2002:

|2003 |  | $ | 535 | 
|---- |  | - | --- | 
|2004 |  |   | 36  | 
|2005 |  |   | 36  | 
|2006 |  |   | 36  | 
|2007 |  |   | 36  | 

The table below
compares the net loss reported for the years ended December 31, 2000 and 2001 as if SFAS No. 142 was adopted January 1, 2000:

|                                               |  | Years Ended December 31, |       
|---------------------------------------------- |  | ------------------------ | ------
|                                               |  |                          |       
|                                               |  | 2000                     |       
|                                               |  |                          |       
|Net loss                                       |  | $                        | (2,838
|Add back goodwill and FCC license amortization |  |                          | 3,204 
|Related tax effect                             |  |                          | (1,281
|                                               |  |                          |       
|Adjusted net loss                              |  | $                        | (915  
|                                               |  |                          |       

6.      Accrued Expenses

Accrued expenses consist of the following:

|                                 |  | As of December 31, |       
|-------------------------------- |  | ------------------ | ------
|                                 |  |                    |       
|                                 |  | 2001               |       
|                                 |  |                    |       
|Accrued compensation and bonuses |  | $                  | 980   
|Accrued commissions              |  |                    | 444   
|Accrued interest                 |  |                    | 10,511
|Accrued property taxes           |  |                    | 336   
|Accrued rents                    |  |                    | 931   
|Unfavorable leases               |  |                    |      
|Accrued franchise taxes          |  |                    | 725   
|Other                            |  |                    | 1,189 
|                                 |  |                    |       
|                                 |  | $                  | 15,116
|                                 |  |                    |       

F-17



---

##### Table of Contents

7.      Long-Term Debt

Long-term debt consists of the following:

|                          |  | As of December 31, |        
|------------------------- |  | ------------------ | -------
|                          |  |                    |        
|                          |  | 2001               |        
|                          |  |                    |        
|Revolving Credit Facility |  | $                  |       
|Senior Subordinated Notes |  |                    | 200,000
|Unamortized discount      |  |                    | (2,898 
|                          |  |                    |        
|Total long-term debt      |  | $                  | 197,102
|                          |  |                    |        

Revolving Credit Facility

On July 31, 2000, the Company entered into a credit agreement with various banks (the Revolving Credit Facility).  The Revolving Credit Facility, as
amended, consists of a $75.0 million revolving loan facility.  Amounts available under the Revolving Credit Facility reduce quarterly beginning in October 2003.  The Revolving Credit Facility matures on July 31, 2007. 
Included within the Revolving Credit Facility is $30.0 million available to the Company for the issuance of letters of credit.  At December 31, 2002, $1,215 of letters of credit were outstanding.  Amounts available for borrowing under the
Revolving Credit Facility are determined based on certain leverage requirements.

Borrowings under the Revolving Credit Facility bear
interest at a rate based, at the option of the Company, on (i) a base rate defined as the higher of the Prime Lending Rate at such time and one-half of 1% in excess of the overnight Federal Funds Rate at such time plus an incremental rate or (ii)
the Eurodollar rate plus an incremental rate.  The Company pays fees on the aggregate unused portion of the loan commitment based on the leverage ratio for the most recent quarter ended.  Commitment fees were $105, $391 and $745 in 2000,
2001 and 2002, respectively.  In addition, the Company is required to pay letter of credit fees.

The Revolving Credit Facility
contains customary restrictive covenants which, among other things and with certain exceptions, limit the ability of the Company to incur additional indebtedness and liens, pay dividends and make capital expenditures above specified limits. 
Under the Revolving Credit Facility, the Company is required to satisfy certain financial covenants such as maximum total leverage ratio, maximum senior leverage ratio and minimum consolidated EBITDA to consolidated net cash interest expense. 
The Company was in compliance with all applicable covenants during all periods presented.  After taking into account our restrictive covenants, as of March 1, 2003, we had approximately $10,000 of borrowing capacity on the Revolving Credit
Facility.

NextMedia Group, Inc. and its subsidiaries have collateralized the Revolving Credit Facility by granting a first
priority-perfected pledge of its assets including, without limitation, the capital stock of NextMedia Operating, Inc. and its subsidiaries and affiliates.  NextMedia Group, Inc. guarantees the obligations of the Company, its direct wholly-owned
subsidiary, under the Revolving Credit Facility, and each of the Companys subsidiaries has guaranteed the obligations of the Company under the Revolving Credit Facility.  The Company (and all its subsidiaries) are prohibited from
dividending or transferring monies or assets to NextMedia Group, Inc. except for very limited purposes, including the payment of general corporate expenses and taxes.

F-18



---

##### Table of Contents

Senior Subordinated Notes

On July 5, 2001, the Company
issued $200.0 million in aggregate principal amount of its 103⁄4% Senior Subordinated Notes due July 1, 2011 (the Notes).  The Notes are general unsecured obligations of the Company, subordinated to all senior indebtedness
of the Company, and are guaranteed on a senior subordinated basis, jointly and severally, by all of the Companys subsidiaries.  The subsidiary guarantors are wholly owned subsidiaries of the Company.  The Company may redeem the
Notes, in whole or in part, at any time on or after July 1, 2006 at prices ranging from 105.375% at July 1, 2006 and declining to 100% after July 1, 2009, plus in each case accrued and unpaid interest.  In addition, prior to
July 1, 2004, the Company may redeem up to 35% of the original aggregate principal amount of the Notes at a price equal to 110.75% plus accrued and unpaid interest, out of the proceeds of one or more public equity offerings.  Upon the
occurrence of a change in control (as defined in the Note indenture), holders of the Notes can require the Company to repurchase the Notes and the Company will be required to make an offer to purchase the Notes at a price of 101%, plus accrued and
unpaid interest.  The Notes indenture contains limitations on incurrence of additional indebtedness, and restricted payments, including a restriction on the payment of dividends to NextMedia Operating, Inc. unless certain financial conditions
are met, as well as other restrictive covenants.  Pursuant to a registration rights agreement entered into coincidental with the initial offering of the Notes, the Company agreed to register the notes with the SEC within 330 days of issue date
of the Notes and consummate an exchange offer for the Notes within 30 days of the effective date of the respective registration statement.  During the second quarter of 2002, the Company consummated the exchange.  Interest is payable on
the Notes on January 1 and July 1 of each year, commencing January 1, 2002.

There are no maturities or sinking fund
requirements related to outstanding long-term debt until 2011.

Interest Rate Swaps

In January of 2002, the Company entered into two interest rate swap agreements (the Swaps) with an aggregate notional amount of $75.0 million. 
Pursuant to the Swaps, the Company will pay interest on the notional amount at a floating rate based on three month LIBOR and the Company will receive a fixed rate of 10.75% on the notional amount until the expiration of the agreements in
January of 2004.  For every 0.5% increase in three month LIBOR we would experience an increase of approximately $375 in annual interest expense and, to the extent that the three month LIBOR plus 7.3% exceeds 10.75% in the future, we would
be required to pay amounts in excess of the fixed payments we receive under the Swaps agreement.  The Company recognizes quarterly income or expense to record the Swaps at fair value.  During the year ended December 31, 2002, the Company
recorded a non-cash gain of approximately $1,853 to record the swap agreement at fair value.

8.      Commitments and Contingencies

Leases

The Company leases office, studio, tower space and space to display advertising structures
under various non-cancelable operating leases expiring through 2018.  Rent expense for the years ended December 31, 2000, 2001 and 2002 was approximately $1,842, $4,513 and $9,104, respectively. Contingent rentals are included in certain
leases for advertising space and are determined based on a percentage of net revenue.  Future minimum lease commitments are as follows:

|Year ended December 31: |            |   |        |       
|----------------------- | ---------- | - | ------ | ------
|                        | 2003       |   | $      | 6,035 
|                        | 2004       |   |        | 5,016 
|                        | 2005       |   |        | 4,564 
|                        | 2006       |   |        | 3,811 
|                        | Thereafter |   |        | 24,487
|                        |            |   |        |       
|                        |            | $ | 43,913 |       
|                        |            |   |        |       

Equity Interests Granted to Management

In connection with the formation of NextMedia Investors, LLC (Note 1), Class B ownership units of NextMedia Investors, LLC were granted to certain members of
management of the Company.  The Class B units provide a 12.8% interest in the capital in excess of the amount of capital committed by the Class A members of

F-19



---

##### Table of Contents

NextMedia Investors, LLC upon the occurrence of a defined liquidity event.  The interest vests over four years.  Vesting accelerates in the event of a change of
control.  No expense has been recorded by the Company related to the Class B units issued to management as the grant price equaled fair value at the date of grant.

Additional Class B ownership units of NextMedia Investors, LLC were granted to certain members of management in 2001, providing for an additional 0.9% interest, with
like vesting provisions.  Non-cash compensation expense of $315 in aggregate, is recorded ratably over the vesting period as the fair value at the date of grant exceeded the grant price.

Legal

The Company is subject to various legal proceedings and claims that arise in the ordinary course of
its business.  In the opinion of management, the amount of ultimate liability with respect to these actions will not have a material impact on the consolidated financial position or results of operations or cash flows of the Company.

Guarantees

The Company has no indirect or direct guarantees of indebtedness of
others.

9.      Income Taxes

The Company has
not provided any current United States federal or state income tax provision or benefit as it has experienced operating losses since its inception.  The Company has provided a full valuation allowance on the net deferred tax asset, consisting
primarily of net operating losses, due to uncertainty regarding its realizability.

The Company adopted SFAS No. 142 on
January 1, 2002.  SFAS No. 142 does not change the requirements of Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes, for recognition of deferred taxes related to FCC licenses and tax-deductible
goodwill.  As a result of adopting SFAS No. 142, a deferred tax benefit for the difference between book and tax amortization on the Companys FCC licenses and goodwill will no longer be recognized as these assets are no longer
amortized for book purposes.  As the majority of the Companys deferred tax liability recorded on the balance sheet relates to the difference between book and tax basis of FCC licenses and goodwill, the deferred tax liability will not
reverse over time unless impairment charges are recognized on FCC licenses or goodwill, or the FCC licenses or assets supporting the goodwill are sold.

In connection with the suspension of amortization of FCC licenses and goodwill for accounting purposes, we expected that our deferred tax liabilities would not
reverse within our net operating loss carry-forward period.  Accordingly, on January 1, 2002, we recorded a one time non-cash charge of $11,600 to deferred tax expense to establish an additional valuation allowance against our deferred tax
assets.  We recorded additional deferred tax expense throughout the year to establish a valuation allowance against net operating loss carry-forwards generated by amortization of goodwill and broadcast licenses that is deductible for tax
purposes, but is no longer amortized in the financial statements.

As a result of the $42,956 impairment loss on goodwill discussed in
Note 5, a significant portion of the Companys deferred tax liability, resulting from the difference between book and tax amortization of goodwill, was reversed.  Consequently, we recorded a deferred tax benefit of $15,341 during the
fourth quarter offsetting previously recognized expense of $19,652.

As of December 31, 2002 the Company has net operating loss
carryforwards of approximately $68,495, related to United States federal and state jurisdictions.  The federal net operating loss begins to expire at various times beginning in 2021.

F-20



---

##### Table of Contents

The provision for income taxes consists of the following:

|                           |                | Years Ended December 31, |  
|-------------------------- | -------------- | ------------------------ | -
|                           |                |                          |  
|                           |                | 2000                     |  
|                           |                |                          |  
|Current:                   |                |                          |  
|                           | Federal        |                          | $
|                           | State          |                          |  
|                           |                |                          |  
|                           | Total current  |                          |  
|                           |                |                          |  
|Deferred                   |                |                          |  
|                           | Federal        |                          |  
|                           | State          |                          |  
|                           |                |                          |  
|                           | Total deferred |                          |  
|                           |                |                          |  
|Provision for income taxes |                | $                        | 
|                           |                |                          |  

Deferred income taxes reflect the
net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.  Significant components of the Companys deferred tax assets and
liabilities are as follows:

|                          |                                     | As of December 31, |       
|------------------------- | ----------------------------------- | ------------------ | ------
|                          |                                     |                    |       
|                          |                                     | 2000               |       
|                          |                                     |                    |       
|Deferred tax assets:      |                                     |                    |       
|                          | Net operating loss carryforward     |                    | $     
|                          | Accrued liabilities                 |                    |       
|                          | Other                               |                    |       
|                          |                                     |                    |       
|Total deferred tax assets |                                     |                    | 2,861 
|                          |                                     |                    |       
|Deferred tax liabilities: |                                     |                    |       
|                          | Property, equipment and intangibles |                    |       
|                          | Other                               |                    |       
|                          |                                     |                    |       
|                          | Total deferred tax liabilities      |                    |       
|                          |                                     |                    |       
|                          | Net deferred tax assets             |                    |       
|Valuation allowance       |                                     |                    | (1,032
|                          |                                     |                    |       
|                          | Net deferred tax liabilities        |                    | $     
|                          |                                     |                    |       

The net change in the valuation
allowance for deferred income taxes in 2002 was $20,434.  The Company has provided a valuation allowance against the net deferred tax asset, excluding the deferred tax liability for amortization of intangibles, because the Company believes the
realization of those tax benefits is not more likely than not.  Due to the adoption of SFAS 142, the Company has determined that the deferred tax liability related to amortization of intangibles meets the indefinite reversal criteria of SFAS
109, and therefore, the determination of the generation of future taxable income related to the reversal of the deferred tax liability must be considered separately.  The change in the valuation allowance differs from the amount shown in the
effective rate reconciliation by $1,362.  This difference is due to the valuation allowance allocable to discontinued operations.

The provision (benefit) for income taxes differs from the amount computed by applying the U.S. federal income tax rate of 35% to income (loss) before income taxes as
follows for the year ended:

|                                                           |  | Years Ended December 31, |      
|---------------------------------------------------------- |  | ------------------------ | -----
|                                                           |  |                          |      
|                                                           |  | 2000                     |      
|                                                           |  |                          |      
|US federal income tax benefit at statutory rate            |  | $                        | (965 
|State income taxes                                         |  |                          | (91  
|Change in valuation allowance                              |  |                          | 1,032
|Other permanent items, principally non-deductible goodwill |  |                          | 24   
|                                                           |  |                          |      
|Provision for income taxes                                 |  | $                        |     
|                                                           |  |                          |      

10.     Segment Data

The Company determined that two reportable operating segmentsradio broadcasting and outdoor advertisingbest reflect how the Company is currently
managed.

F-21



---

##### Table of Contents

The radio broadcasting segment is comprised of radio stations and networks for which the Company is the licensee or
for which the Company programs and sells on-air advertising time under local marketing agreements.  At December 31, 2002, the radio broadcasting segment included 60 radio stations owned and operated by the Company.  All of these
stations operate in domestic markets.  The radio broadcasting segment also operates various radio networks.

The outdoor advertising
segment includes traditional outdoor advertising displays, such as roadside bulletins, posters and transit displays that the Company owns or operates under lease arrangements, as well as advertising displays that the Company installs in public
locations, including restaurants, health clubs, retail stores and entertainment venues.  At December 31, 2002, the outdoor advertising segment owned or operated over 5,800 outdoor billboard displays and, indoor advertising display faces in
more than 2,900 retail locations across the United States.  All of these displays are located in domestic markets.

The accounting
policies of the segments are the same as those described in the summary of significant accounting policies in Note 1.  There are no intersegment sales or transfers.

There are no customers that comprise greater than 10% of the consolidated revenues of the Company for the years presented.

|                                             |                     | Years Ended December 31, |        
|-------------------------------------------- | ------------------- | ------------------------ | -------
|                                             |                     |                          |        
|                                             |                     | 2000                     |        
|                                             |                     |                          |        
|Net revenue:                                 |                     |                          |        
|                                             | Radio Broadcasting  |                          | $      
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     |                          | 39,820 
|                                             |                     |                          |        
|Operating expenses:                          |                     |                          |        
|                                             | Radio Broadcasting  |                          |        
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     |                          | 25,913 
|Corporate expenses                           |                     |                          | 5,475  
|Depreciation and amortization                |                     |                          | 4,325  
|Local marketing agreement fees               |                     |                          | 2,913  
|Impairment loss                              |                     |                          |       
|                                             |                     |                          |        
|Operating income (loss)                      |                     |                          | 1,194  
|Interest expense, net                        |                     |                          | (3,805 
|Other income (expense)                       |                     |                          | (38    
|                                             |                     |                          |        
|Loss from continuing operations before taxes |                     | $                        | (2,649 
|                                             |                     |                          |        
|                                             |                     |                          |        
|                                             |                     | Years Ended December 31, |        
|                                             |                     |                          |        
|                                             |                     | 2000                     |        
|                                             |                     |                          |        
|Depreciation and amortization:               |                     |                          |        
|                                             | Radio Broadcasting  |                          | $      
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     | $                        | 4,325  
|                                             |                     |                          |        
|Total identifiable assets:                   |                     |                          |        
|                                             | Radio Broadcasting  |                          | $      
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     | $                        | 327,067
|                                             |                     |                          |        
|Goodwill, net:                               |                     |                          |        
|                                             | Radio Broadcasting  |                          | $      
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     | $                        | 31,082 
|                                             |                     |                          |        
|Additions to long lived assets:              |                     |                          |        
|                                             | Radio Broadcasting  |                          | $      
|                                             | Outdoor Advertising |                          |        
|                                             |                     |                          |        
|Consolidated                                 |                     | $                        | 313,499
|                                             |                     |                          |        

F-22



---

##### Table of Contents

11.     Fair Value of Financial Instruments

The carrying value of receivables, payables and accrued expenses approximate fair value due to the short maturity of these instruments.  The fair value of
long-term debt is estimated at $218,502 at December 31, 2002 based on current market rates.

12.     Subsequent Events

Subsequent to December 31, 2002, the Company completed several previously announced transactions:

On January 6, 2003, the Company completed the previously announced acquisition of four FM radio stations and one AM radio station operating in the Saginaw/Bay
City/Midland, Michigan markets from Wilks Broadcasting, LLC for approximately $55,500.  The Company funded the acquisition with borrowings of $26,000 under the Revolving Credit Facility, proceeds from the remaining private equity commitment of
$27,100, and cash on hand.

On January 31, 2003, the Company completed the previously announced acquisition of three FM stations and one
AM station operating in the Sherman/Denison, Texas and Ardmore, Oklahoma markets for approximately $5,500.  The Company funded this acquisition with the proceeds from January 31, 2003 disposition of five radio stations in the Panama City,
Florida market for approximately $5,500.

In February 2003, the Company completed the acquisition of certain outdoor advertising assets
in New Jersey for approximately $4,700.  The Company funded $600 of the purchase price in the form of a cash deposit during 2002: consequently, the February 2003 expenditure to complete the acquisition was $4,100 which was funded with $4,000 of
borrowings under the Revolving Credit Facility and cash on hand.

The aforementioned acquisitions were made consistent with the
Companys acquisition objectives discussed in Note 2, Acquisitions and Dispositions. As a result, the Company expects that the final purchase allocation will result in fixed asset value, FCC license value and/or goodwill in addition to the
balances at December 31, 2002. As these were asset acquisitions, the Company expects that any FCC license value or goodwill will be deductible for tax purposes.

13.     Supplemental Guarantor Information

The Companys senior
subordinated notes are guaranteed on a senior subordinated basis, jointly and severally, by all of the Companys subsidiaries (the Guarantor Subsidiaries). The Company has collateralized the revolving credit facility by granting a
first priority-perfected pledge of its assets including, without limitation, the capital stock of the Company and its subsidiaries.

NextMedia Operating, Inc. Supplemental
Combining Balance Sheet December 31, 2002

|                                     |                                                                  | NextMedia Operating, Inc. |   | Guarantor Subsidiaries |  | Eliminating Entries |         | Total |  
|------------------------------------ | ---------------------------------------------------------------- | ------------------------- | - | ---------------------- |  | ------------------- | ------- | ----- | -
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|Assets                               |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Current assets:                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Cash and cash equivalents                                        |                           | $ | 14,951                 |  | $                   | (505    | )     | $
|                                     | Accounts receivable, net                                         |                           |   | 9,974                  |  |                     | 4,433   |       |  
|                                     | Prepaid and other current assets                                 |                           |   | 426                    |  |                     | 1,799   |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total current assets                                             |                           |   | 25,351                 |  |                     | 5,727   |       |  
|                                     | Property and equipment, net                                      |                           |   | 23,511                 |  |                     | 29,592  |       |  
|                                     | Intangibles, net                                                 |                           |   | 12,982                 |  |                     | 363,647 |       |  
|                                     | Other                                                            |                           |   | 13,634                 |  |                     | 1,252   |       |  
|                                     | Assets held for sale                                             |                           |   | 486                    |  |                     | 4,925   |       |  
|                                     | Investment in subsidiaries                                       |                           |   | 398,419                |  |                     |        |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total assets                                                     |                           | $ | 474,383                |  | $                   | 405,143 |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|Liabilities and Stockholders Equity |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Current liabilities:                                             |                           |   |                        |  |                     |         |       |  
|                                     | Accounts payable, accrued expenses and other current liabilities |                           | $ | 14,936                 |  | $                   | 5,128   |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total current liabilities                                        |                           |   | 14,936                 |  |                     | 5,128   |       |  
|                                     | Long-term debt                                                   |                           |   | 197,276                |  |                     |        |       |  
|                                     | Other long-term liabilities                                      |                           |   | 4,803                  |  |                     | 1,596   |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total liabilities                                                |                           |   | 217,015                |  |                     | 6,724   |       |  
|                                     | Stockholders equity                                             |                           |   | 257,368                |  |                     | 398,419 |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total liabilities and stockholders equity                       |                           | $ | 474,383                |  | $                   | 405,143 |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  

F-23



---

##### Table of Contents

NextMedia Operating, Inc. Supplemental Combining Balance Sheet December 31, 2001

|                                     |                                                                  | NextMedia Operating, Inc. |   | Guarantor Subsidiaries |  | Eliminating Entries |         | Total |  
|------------------------------------ | ---------------------------------------------------------------- | ------------------------- | - | ---------------------- |  | ------------------- | ------- | ----- | -
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|Assets                               |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Current assets:                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Cash and cash equivalents                                        |                           | $ | 31,044                 |  | $                   | (543    | )     | $
|                                     | Accounts receivable, net                                         |                           |   | 9,925                  |  |                     | 3,679   |       |  
|                                     | Prepaid and other current assets                                 |                           |   | 566                    |  |                     | 1,563   |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total current assets                                             |                           |   | 41,535                 |  |                     | 4,699   |       |  
|                                     | Property and equipment, net                                      |                           |   | 25,531                 |  |                     | 15,313  |       |  
|                                     | Intangibles, net                                                 |                           |   | 13,497                 |  |                     | 388,513 |       |  
|                                     | Other                                                            |                           |   | 12,011                 |  |                     | 94      |       |  
|                                     | Investment in subsidiaries                                       |                           |   | 402,482                |  |                     |        |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total assets                                                     |                           | $ | 495,056                |  | $                   | 408,619 |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|Liabilities and Stockholders Equity |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Current liabilities:                                             |                           |   |                        |  |                     |         |       |  
|                                     | Accounts payable, accrued expenses and other current liabilities |                           | $ | 14,826                 |  | $                   | 4,788   |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total current liabilities                                        |                           |   | 14,826                 |  |                     | 4,788   |       |  
|                                     | Long-term debt                                                   |                           |   | 197,102                |  |                     |        |       |  
|                                     | Other long-term liabilities                                      |                           |   | 497                    |  |                     | 1,349   |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total liabilities                                                |                           |   | 212,425                |  |                     | 6,137   |       |  
|                                     | Stockholders equity                                             |                           |   | 282,631                |  |                     | 402,482 |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     | Total liabilities and stockholders equity                       |                           | $ | 495,056                |  | $                   | 408,619 |       | $
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  
|                                     |                                                                  |                           |   |                        |  |                     |         |       |  

F-24



---

##### Table of Contents

NextMedia Operating, Inc. Supplemental Combining Statement of Operations For the Year Ended December 31, 2002

|                                |                                                 | NextMedia Operating, Inc. |         | Guarantor Subsidiaries |   | Eliminating Entries |         | Total |       
|------------------------------- | ----------------------------------------------- | ------------------------- | ------- | ---------------------- | - | ------------------- | ------- | ----- | ------
|                                |                                                 |                           |         |                        |   |                     |         |       |       
|Net revenue                     |                                                 | $                         | 64,064  |                        | $ | 27,266              |         | $     |      
|Operating expenses              |                                                 |                           | 40,065  |                        |   | 19,265              |         |       |      
|Corporate expenses              |                                                 |                           | 5,609   |                        |   | 2,507               |         |       |      
|Depreciation and amortization   |                                                 |                           | 3,523   |                        |   | 2,000               |         |       |      
|Impairment loss                 |                                                 |                           |        |                        |   | 42,956              |         |       |      
|                                |                                                 |                           |         |                        |   |                     |         |       |       
|                                | Operating income (loss)                         |                           |         | 14,867                 |   |                     | (39,462 | )     |       
|Interest expense, net           |                                                 |                           | (22,447 | )                      |   | 3                   |         |       |      
|Other income                    |                                                 |                           | 1,267   |                        |   | 103                 |         |       |      
|Equity in loss of subsidiaries  |                                                 |                           | (42,628 | )                      |   |                    |         |       | 42,628
|                                |                                                 |                           |         |                        |   |                     |         |       |       
|                                | Income (loss) before provision for income taxes |                           |         | (48,941                | ) |                     | (39,356 | )     |       
|Provision for income taxes      |                                                 |                           | (4,311  | )                      |   |                    |         |       |       
|                                | Net income (loss) from continuing operations    |                           |         | (53,252                | ) |                     | (39,356 | )     |       
|Loss on discontinued operations |                                                 |                           | (203    | )                      |   | (3,272              | )       |       |      
|                                |                                                 |                           |         |                        |   |                     |         |       |       
|                                | Net income (loss)                               |                           | $       | (53,455                | ) | $                   | (42,628 | )     | $     
|                                |                                                 |                           |         |                        |   |                     |         |       |       

NextMedia Operating, Inc. Supplemental Combining Statement of
Operations For the Year Ended December 31, 2001

|                                |                                                 | NextMedia Operating, Inc. |         | Guarantor Subsidiaries |   | Eliminating Entries |        | Total |      
|------------------------------- | ----------------------------------------------- | ------------------------- | ------- | ---------------------- | - | ------------------- | ------ | ----- | -----
|                                |                                                 |                           |         |                        |   |                     |        |       |      
|Net revenue                     |                                                 | $                         | 56,334  |                        | $ | 15,387              |        | $     |     
|Operating expenses              |                                                 |                           | 36,937  |                        |   | 9,882               |        |       |     
|Corporate expenses              |                                                 |                           | 5,441   |                        |   | 3,393               |        |       |     
|Depreciation and amortization   |                                                 |                           | 3,359   |                        |   | 7,694               |        |       |     
|Local marketing agreement fees  |                                                 |                           | 20      |                        |   |                    |        |       |     
|                                |                                                 |                           |         |                        |   |                     |        |       |      
|                                | Operating income (loss)                         |                           |         | 10,577                 |   |                     | (5,582 | )     |      
|Interest expense, net           |                                                 |                           | (15,812 | )                      |   | (3                  | )      |       |     
|Other income                    |                                                 |                           | 574     |                        |   |                    |        |       |     
|Equity in loss of subsidiaries  |                                                 |                           | (5,797  | )                      |   |                    |        |       | 5,797
|                                |                                                 |                           |         |                        |   |                     |        |       |      
|                                | Income (loss) before provision for income taxes |                           |         | (10,458                | ) |                     | (5,585 | )     |      
|Provision for income taxes      |                                                 |                           |        |                        |   |                    |        |       |     
|                                |                                                 |                           |         |                        |   |                     |        |       |      
|                                | Net income (loss) from continuing operations    |                           |         | (10,458                | ) |                     | (5,585 | )     |      
|Loss on discontinued operations |                                                 |                           | (450    | )                      |   | (212                | )      |       |     
|                                |                                                 |                           |         |                        |   |                     |        |       |      
|                                | Net income (loss)                               |                           | $       | (10,908                | ) | $                   | (5,797 | )     | $    
|                                |                                                 |                           |         |                        |   |                     |        |       |      

NextMedia Operating, Inc. Supplemental Combining Statement of
Operations For the Year Ended December 31, 2000

|                                |                                                 | NextMedia Operating, Inc. |        | Guarantor Subsidiaries |   | Eliminating Entries |        | Total |      
|------------------------------- | ----------------------------------------------- | ------------------------- | ------ | ---------------------- | - | ------------------- | ------ | ----- | -----
|                                |                                                 |                           |        |                        |   |                     |        |       |      
|Net revenue                     |                                                 | $                         | 34,111 |                        | $ | 5,709               |        | $     |     
|Operating expenses              |                                                 |                           | 20,975 |                        |   | 4,938               |        |       |     
|Corporate expenses              |                                                 |                           | 4,707  |                        |   | 768                 |        |       |     
|Depreciation and amortization   |                                                 |                           | 1,448  |                        |   | 2,877               |        |       |     
|Local marketing agreement fees  |                                                 |                           | 2,913  |                        |   |                    |        |       |     
|                                |                                                 |                           |        |                        |   |                     |        |       |      
|                                | Operating income (loss)                         |                           |        | 4,068                  |   |                     | (2,874 | )     |      
|Interest expense, net           |                                                 |                           | (3,805 | )                      |   |                    |        |       |     
|Other income (expense)          |                                                 |                           | (27    | )                      |   | (11                 | )      |       |     
|Equity in loss of subsidiaries  |                                                 |                           | (3,074 | )                      |   |                    |        |       | 3,074
|                                |                                                 |                           |        |                        |   |                     |        |       |      
|                                | Income (loss) before provision for income taxes |                           |        | (2,838                 | ) |                     | (2,885 | )     |      
|Provision for income taxes      |                                                 |                           |       |                        |   |                    |        |       |     
|                                |                                                 |                           |        |                        |   |                     |        |       |      
|                                | Net income (loss) from continuing operations    |                           |        | (2,838                 | ) |                     | (2,885 | )     |      
|Loss on discontinued operations |                                                 |                           |       |                        |   | (189                | )      |       |     
|                                |                                                 |                           |        |                        |   |                     |        |       |      
|                                | Net income (loss)                               |                           | $      | (2,838                 | ) | $                   | (3,074 | )     | $    
|                                |                                                 |                           |        |                        |   |                     |        |       |      

F-25



---

##### Table of Contents

NextMedia Operating, Inc. Supplemental Combining Statement of Cash Flows For the Year Ended December 31, 2002

|                                                |                                           | NextMedia Operating, Inc. |         | Guarantor Subsidiaries |   | Eliminating Entries |        | Total |  
|----------------------------------------------- | ----------------------------------------- | ------------------------- | ------- | ---------------------- | - | ------------------- | ------ | ----- | -
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|Net cash provided by (used in) operations       |                                           | $                         | (4,420  | )                      | $ | 4,118               |        | $     | 
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|Cash Flows From Investing Activities            |                                           |                           |         |                        |   |                     |        |       |  
|Purchase of equipment                           |                                           |                           | (2,088  | )                      |   | (4,353              | )      |       | 
|Payments for acquisitions, net of cash acquired |                                           |                           | (38,449 | )                      |   |                    |        |       | 
|Proceeds from sale of broadcasting properties   |                                           |                           | 1,581   |                        |   |                    |        |       | 
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|                                                | Net cash used in investing activities     |                           |         | (38,956                | ) |                     | (4,353 | )     |  
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|Cash Flows From Financing Activities            |                                           |                           |         |                        |   |                     |        |       |  
|Capital contributions from Parent               |                                           |                           | 28,113  |                        |   |                    |        |       | 
|Payments of financing related costs             |                                           |                           | (711    | )                      |   |                    |        |       | 
|Other                                           |                                           |                           | (119    | )                      |   | 273                 |        |       | 
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|                                                | Net cash provided by financing activities |                           |         | 27,283                 |   |                     | 273    |       |  
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|Net decrease in cash                            |                                           |                           | (16,093 | )                      |   | 38                  |        |       |  
|Cash at beginning of period                     |                                           |                           | 31,044  |                        |   | (543                | )      |       | 
|                                                |                                           |                           |         |                        |   |                     |        |       |  
|Cash at end of period                           |                                           | $                         | 14,951  |                        | $ | (505                | )      | $     | 
|                                                |                                           |                           |         |                        |   |                     |        |       |  

NextMedia Operating, Inc.Supplemental Combining Statement of Cash
FlowsFor the Year Ended December 31, 2001

|                                                |                                           | NextMedia Operating, Inc. |          | Guarantor Subsidiaries |   | Eliminating Entries |        | Total |  
|----------------------------------------------- | ----------------------------------------- | ------------------------- | -------- | ---------------------- | - | ------------------- | ------ | ----- | -
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|Net cash provided by (used in) operations       |                                           | $                         | 8,446    |                        | $ | 1,058               |        | $     | 
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|Cash Flows From Investing Activities            |                                           |                           |          |                        |   |                     |        |       |  
|Purchase of equipment                           |                                           |                           | (3,892   | )                      |   | (3,185              | )      |       | 
|Payments for acquisitions, net of cash acquired |                                           |                           | (112,953 | )                      |   |                    |        |       | 
|Proceeds from sale of broadcasting properties   |                                           |                           | 5,442    |                        |   |                    |        |       | 
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|                                                | Net cash used in investing activities     |                           |          | (111,403               | ) |                     | (3,185 | )     |  
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|Cash Flows From Financing Activities            |                                           |                           |          |                        |   |                     |        |       |  
|Proceeds from Senior Subordinated Notes         |                                           |                           | 197,020  |                        |   |                    |        |       | 
|Proceeds from revolving credit facilities       |                                           |                           | 18,000   |                        |   |                    |        |       | 
|Repayment of revolving credit facilities        |                                           |                           | (124,945 | )                      |   |                    |        |       | 
|Capital contributions from Parent               |                                           |                           | 53,465   |                        |   |                    |        |       | 
|Payments of financing related costs             |                                           |                           | (8,408   | )                      |   |                    |        |       | 
|Other                                           |                                           |                           | (1,456   | )                      |   | 1,073               |        |       | 
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|                                                | Net cash provided by financing activities |                           |          | 133,676                |   |                     | 1,073  |       |  
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|Net increase in cash                            |                                           |                           | 30,719   |                        |   | (1,054              | )      |       |  
|Cash at beginning of period                     |                                           |                           | 325      |                        |   | 511                 |        |       | 
|                                                |                                           |                           |          |                        |   |                     |        |       |  
|Cash at end of period                           |                                           | $                         | 31,044   |                        | $ | (543                | )      | $     | 
|                                                |                                           |                           |          |                        |   |                     |        |       |  

F-26



---

##### Table of Contents

NextMedia Operating, Inc.Supplemental Combining Statement of Cash FlowsFor the Year Ended December 31, 2000

|                                                |                                           | NextMedia Operating, Inc. |          | Guarantor Subsidiaries |   | Eliminating Entries |       | Total |  
|----------------------------------------------- | ----------------------------------------- | ------------------------- | -------- | ---------------------- | - | ------------------- | ----- | ----- | -
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|Net cash provided by (used in) operations       |                                           | $                         | (1,690   | )                      | $ | (1,955              | )     | $     | 
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|Cash Flows From Investing Activities            |                                           |                           |          |                        |   |                     |       |       |  
|Purchase of equipment                           |                                           |                           | (1,375   | )                      |   | (305                | )     |       | 
|Payments for acquisitions, net of cash acquired |                                           |                           | (305,054 | )                      |   |                    |       |       | 
|Proceeds from sale of broadcasting properties   |                                           |                           | 1,000    |                        |   |                    |       |       | 
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|                                                | Net cash used in investing activities     |                           |          | (305,429               | ) |                     | (305  | )     |  
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|Cash Flows From Financing Activities            |                                           |                           |          |                        |   |                     |       |       |  
|Proceeds from revolving credit facilities       |                                           |                           | 135,049  |                        |   |                    |       |       | 
|Repayment of revolving credit facilities        |                                           |                           | (29,442  | )                      |   |                    |       |       | 
|Capital contributions from Parent               |                                           |                           | 206,488  |                        |   |                    |       |       | 
|Payments of financing related costs             |                                           |                           | (2,872   | )                      |   |                    |       |       | 
|Other                                           |                                           |                           | (1,779   | )                      |   | 1,992               |       |       | 
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|                                                | Net cash provided by financing activities |                           |          | 307,444                |   |                     | 1,992 |       |  
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|Net increase in cash                            |                                           |                           | 325      |                        |   | (268                | )     |       | 
|Cash at beginning of period                     |                                           |                           |         |                        |   | 779                 |       |       | 
|                                                |                                           |                           |          |                        |   |                     |       |       |  
|Cash at end of period                           |                                           | $                         | 325      |                        | $ | 511                 |       | $     | 
|                                                |                                           |                           |          |                        |   |                     |       |       |  

F-27